Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $189k initial cash invested.
-7.15%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$5,764
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,764 income − $6,891 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,764
Total Expenses
$6,891
Mortgage P&I
72%
$4,136
Property Taxes
9%
$504
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634