Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.71% first-year return on $189k initial cash invested.
-2.71%
Cash On Cash
5.91%
Cap Rate
0.97
DSCR
$7,251
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,251 income − $7,677 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,141
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,251
Total Expenses
$7,677
Mortgage P&I
57%
$4,145
Property Taxes
11%
$786
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798