Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $189k initial cash invested.
-10.99%
Cash On Cash
4.05%
Cap Rate
0.64
DSCR
$4,870
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $6,598 expenses = $1,728 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,130
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$6,598
Mortgage P&I
88%
$4,278
Property Taxes
7%
$352
Home Insurance
6%
$279
HOA
1%
$33
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536