Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $189k initial cash invested.
-12.38%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,992
Rent
-$1,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $5,939 expenses = $1,947 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,130
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$5,939
Mortgage P&I
103%
$4,111
Property Taxes
3%
$126
Home Insurance
8%
$315
HOA
1%
$29
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439