Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.96% first-year return on $188k initial cash invested.
-10.96%
Cash On Cash
4.42%
Cap Rate
0.67
DSCR
$6,302
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,302 income − $8,020 expenses = $1,718 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,102
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,302
Total Expenses
$8,020
Mortgage P&I
71%
$4,447
Property Taxes
14%
$858
Home Insurance
5%
$308
HOA
4%
$265
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693