Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $191k initial cash invested.
-10.95%
Cash On Cash
4.34%
Cap Rate
0.66
DSCR
$5,704
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,704 income − $7,450 expenses = $1,746 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,251
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,704
Total Expenses
$7,450
Mortgage P&I
79%
$4,502
Property Taxes
13%
$730
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627