Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.75% first-year return on $191k initial cash invested.
-10.75%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$5,253
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,253 income − $6,967 expenses = $1,714 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,253
Total Expenses
$6,967
Mortgage P&I
78%
$4,087
Property Taxes
15%
$790
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578