Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $189k initial cash invested.
-3.88%
Cash On Cash
5.76%
Cap Rate
0.92
DSCR
$6,898
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,898 income − $7,510 expenses = $612 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%
$8,152
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,898
Total Expenses
$7,510
Mortgage P&I
62%
$4,251
Property Taxes
9%
$624
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759