Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.82% first-year return on $191k initial cash invested.
-9.82%
Cash On Cash
4.68%
Cap Rate
0.71
DSCR
$7,076
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,076 income − $8,641 expenses = $1,565 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,076
Total Expenses
$8,641
Mortgage P&I
64%
$4,497
Property Taxes
20%
$1,450
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778