Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $191k initial cash invested.
-11.16%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$4,224
Rent
-$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $5,998 expenses = $1,774 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,226
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,224
Total Expenses
$5,998
Mortgage P&I
97%
$4,106
Property Taxes
4%
$158
Home Insurance
7%
$297
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465