Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.54% first-year return on $188k initial cash invested.
-12.54%
Cash On Cash
4.24%
Cap Rate
0.62
DSCR
$5,892
Rent
-$1,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,892 income − $7,861 expenses = $1,969 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,117
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,892
Total Expenses
$7,861
Mortgage P&I
78%
$4,601
Property Taxes
15%
$860
Home Insurance
5%
$306
HOA
2%
$90
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648