Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $191k initial cash invested.
-8.16%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$5,636
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,636 income − $6,932 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,215
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,636
Total Expenses
$6,932
Mortgage P&I
74%
$4,143
Property Taxes
10%
$559
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620