Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $191k initial cash invested.
-11.36%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$5,499
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,499 income − $7,309 expenses = $1,810 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,499
Total Expenses
$7,309
Mortgage P&I
78%
$4,270
Property Taxes
15%
$809
Home Insurance
5%
$289
HOA
1%
$71
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605