Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.43% first-year return on $188k initial cash invested.
-8.43%
Cash On Cash
4.81%
Cap Rate
0.75
DSCR
$6,128
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,128 income − $7,447 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,080
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,128
Total Expenses
$7,447
Mortgage P&I
70%
$4,311
Property Taxes
13%
$770
Home Insurance
5%
$283
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674