Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $189k initial cash invested.
-10.91%
Cash On Cash
4.35%
Cap Rate
0.67
DSCR
$5,882
Rent
-$1,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,882 income − $7,603 expenses = $1,721 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,159
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,882
Total Expenses
$7,603
Mortgage P&I
76%
$4,443
Property Taxes
13%
$792
Home Insurance
5%
$297
HOA
1%
$72
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647