Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.8% first-year return on $191k initial cash invested.
-7.8%
Cash On Cash
4.86%
Cap Rate
0.77
DSCR
$6,249
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,249 income − $7,490 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.9%
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
$6,249
Total Expenses
$7,490
Mortgage P&I
69%
$4,323
Property Taxes
13%
$781
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687