Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $189k initial cash invested.
-14.57%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$3,756
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $6,053 expenses = $2,297 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,756
Total Expenses
$6,053
Mortgage P&I
110%
$4,134
Property Taxes
10%
$357
Home Insurance
8%
$285
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413