Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.44% first-year return on $189k initial cash invested.
-8.44%
Cash On Cash
4.73%
Cap Rate
0.75
DSCR
$6,148
Rent
-$1,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,148 income − $7,478 expenses = $1,330 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.9%
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
$6,148
Total Expenses
$7,478
Mortgage P&I
70%
$4,295
Property Taxes
13%
$806
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676