Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.17% first-year return on $191k initial cash invested.
-13.17%
Cash On Cash
3.35%
Cap Rate
0.54
DSCR
$4,378
Rent
-$2,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $6,477 expenses = $2,099 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,378
Total Expenses
$6,477
Mortgage P&I
97%
$4,227
Property Taxes
11%
$464
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482