Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.28% first-year return on $189k initial cash invested.
-15.28%
Cash On Cash
3.22%
Cap Rate
0.49
DSCR
$3,792
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $6,200 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,151
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,792
Total Expenses
$6,200
Mortgage P&I
117%
$4,443
Property Taxes
4%
$169
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417