Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.04% first-year return on $191k initial cash invested.
-22.04%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,408
Rent
-$3,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $5,921 expenses = $3,513 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,251
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$5,921
Mortgage P&I
171%
$4,111
Property Taxes
27%
$660
Home Insurance
14%
$332
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265