Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.01% first-year return on $188k initial cash invested.
-4.01%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$6,368
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,368 income − $6,996 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,085
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,368
Total Expenses
$6,996
Mortgage P&I
63%
$4,039
Property Taxes
8%
$530
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700