Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $188k initial cash invested.
-7.42%
Cash On Cash
5.15%
Cap Rate
0.78
DSCR
$6,165
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,165 income − $7,327 expenses = $1,162 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$150k
Closing costs
1%
$7,516
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$6,165
Total Expenses
$7,327
Mortgage P&I
67%
$4,143
Property Taxes
13%
$824
Home Insurance
4%
$263
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678