Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.13% first-year return on $189k initial cash invested.
-20.13%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$3,452
Rent
-$3,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $6,619 expenses = $3,167 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,134
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$6,619
Mortgage P&I
124%
$4,264
Property Taxes
26%
$885
Home Insurance
9%
$296
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380