Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.17% first-year return on $189k initial cash invested.
-16.17%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$4,778
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,778 income − $7,323 expenses = $2,545 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,136
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,778
Total Expenses
$7,323
Mortgage P&I
85%
$4,073
Property Taxes
28%
$1,360
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526