Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.08% first-year return on $189k initial cash invested.
-10.08%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$4,874
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,874 income − $6,458 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$162k
Closing costs
1%
$8,121
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,874
Total Expenses
$6,458
Mortgage P&I
85%
$4,120
Property Taxes
8%
$387
Home Insurance
6%
$294
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536