Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.14% first-year return on $189k initial cash invested.
-7.14%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$6,024
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,024 income − $7,150 expenses = $1,126 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,024
Total Expenses
$7,150
Mortgage P&I
67%
$4,048
Property Taxes
13%
$768
Home Insurance
5%
$285
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663