Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.67% first-year return on $191k initial cash invested.
-9.67%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$5,493
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $7,031 expenses = $1,538 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,233
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$7,031
Mortgage P&I
74%
$4,087
Property Taxes
11%
$624
Home Insurance
5%
$292
HOA
3%
$160
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604