Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.86% first-year return on $191k initial cash invested.
-10.86%
Cash On Cash
4.43%
Cap Rate
0.67
DSCR
$5,858
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,858 income − $7,584 expenses = $1,726 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,227
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,858
Total Expenses
$7,584
Mortgage P&I
77%
$4,528
Property Taxes
13%
$775
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644