Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $191k initial cash invested.
-11.42%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$6,112
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,112 income − $7,928 expenses = $1,816 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,112
Total Expenses
$7,928
Mortgage P&I
69%
$4,223
Property Taxes
22%
$1,349
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672