Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.27% first-year return on $191k initial cash invested.
-17.27%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$2,961
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $5,704 expenses = $2,743 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$5,704
Mortgage P&I
142%
$4,219
Property Taxes
6%
$191
Home Insurance
10%
$288
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326