Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.57% first-year return on $189k initial cash invested.
-8.57%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$4,893
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,893 income − $6,244 expenses = $1,351 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,146
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,893
Total Expenses
$6,244
Mortgage P&I
82%
$4,032
Property Taxes
5%
$247
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538