Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.43% first-year return on $188k initial cash invested.
-11.43%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$4,878
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,878 income − $6,665 expenses = $1,787 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,073
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,878
Total Expenses
$6,665
Mortgage P&I
84%
$4,075
Property Taxes
13%
$645
Home Insurance
6%
$287
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537