Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.68% first-year return on $191k initial cash invested.
-18.68%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,852
Rent
-$2,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $5,822 expenses = $2,970 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,230
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$5,822
Mortgage P&I
143%
$4,086
Property Taxes
16%
$465
Home Insurance
11%
$301
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314