Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $189k initial cash invested.
-12.1%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$4,110
Rent
-$1,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $6,014 expenses = $1,904 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,133
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$6,014
Mortgage P&I
97%
$3,994
Property Taxes
8%
$327
Home Insurance
7%
$297
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452