Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $189k initial cash invested.
-6.62%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$5,721
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,721 income − $6,762 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,125
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,721
Total Expenses
$6,762
Mortgage P&I
72%
$4,131
Property Taxes
7%
$388
Home Insurance
5%
$280
HOA
0%
$17
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629