Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.6% first-year return on $189k initial cash invested.
-12.6%
Cash On Cash
3.85%
Cap Rate
0.59
DSCR
$4,822
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,822 income − $6,811 expenses = $1,989 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,162
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,822
Total Expenses
$6,811
Mortgage P&I
92%
$4,415
Property Taxes
10%
$458
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530