Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.97% first-year return on $188k initial cash invested.
-12.97%
Cash On Cash
3.83%
Cap Rate
0.59
DSCR
$5,217
Rent
-$2,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,217 income − $7,247 expenses = $2,030 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,217
Total Expenses
$7,247
Mortgage P&I
84%
$4,400
Property Taxes
15%
$789
Home Insurance
5%
$283
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574