Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.75% first-year return on $188k initial cash invested.
-11.75%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$4,598
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,598 income − $6,438 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,598
Total Expenses
$6,438
Mortgage P&I
87%
$3,995
Property Taxes
13%
$596
Home Insurance
6%
$283
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506