Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.04% first-year return on $188k initial cash invested.
-10.04%
Cash On Cash
4.55%
Cap Rate
0.7
DSCR
$6,072
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,072 income − $7,644 expenses = $1,572 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,086
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,072
Total Expenses
$7,644
Mortgage P&I
72%
$4,393
Property Taxes
15%
$889
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668