Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $187k initial cash invested.
-12.82%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$5,390
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,390 income − $7,388 expenses = $1,998 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,049
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,390
Total Expenses
$7,388
Mortgage P&I
74%
$3,976
Property Taxes
19%
$1,022
Home Insurance
5%
$289
HOA
5%
$267
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593