Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $188k initial cash invested.
-6.59%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$6,052
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,052 income − $7,087 expenses = $1,035 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,112
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,052
Total Expenses
$7,087
Mortgage P&I
67%
$4,071
Property Taxes
11%
$669
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666