Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.05% first-year return on $189k initial cash invested.
-15.05%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$4,764
Rent
-$2,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $7,139 expenses = $2,375 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,159
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$7,139
Mortgage P&I
87%
$4,143
Property Taxes
21%
$978
Home Insurance
6%
$297
HOA
2%
$100
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524