Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.35% first-year return on $189k initial cash invested.
-21.35%
Cash On Cash
1.4%
Cap Rate
0.22
DSCR
$1,982
Rent
-$3,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $5,348 expenses = $3,366 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$5,348
Mortgage P&I
214%
$4,235
Property Taxes
8%
$155
Home Insurance
14%
$285
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218