Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $191k initial cash invested.
-8.61%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$6,098
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,098 income − $7,466 expenses = $1,368 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,218
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,098
Total Expenses
$7,466
Mortgage P&I
69%
$4,179
Property Taxes
15%
$921
Home Insurance
5%
$292
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671