Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $189k initial cash invested.
-14%
Cash On Cash
3.36%
Cap Rate
0.53
DSCR
$4,326
Rent
-$2,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $6,534 expenses = $2,208 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,156
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$6,534
Mortgage P&I
100%
$4,316
Property Taxes
10%
$427
Home Insurance
7%
$297
HOA
1%
$23
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476