Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.82% first-year return on $189k initial cash invested.
-14.82%
Cash On Cash
3.19%
Cap Rate
0.5
DSCR
$3,796
Rent
-$2,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $6,135 expenses = $2,339 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,163
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$6,135
Mortgage P&I
115%
$4,357
Property Taxes
5%
$188
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418