Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.95% first-year return on $188k initial cash invested.
-11.95%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$4,419
Rent
-$1,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $6,295 expenses = $1,876 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,112
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$6,295
Mortgage P&I
90%
$3,985
Property Taxes
12%
$518
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486