Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.68% first-year return on $189k initial cash invested.
-17.68%
Cash On Cash
2.66%
Cap Rate
0.41
DSCR
$4,068
Rent
-$2,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $6,857 expenses = $2,789 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,158
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$6,857
Mortgage P&I
109%
$4,437
Property Taxes
18%
$745
Home Insurance
7%
$292
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447