Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $188k initial cash invested.
-7.93%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$6,628
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,628 income − $7,873 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,628
Total Expenses
$7,873
Mortgage P&I
61%
$4,025
Property Taxes
17%
$1,103
Home Insurance
4%
$297
HOA
3%
$195
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$729