Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.34% first-year return on $191k initial cash invested.
-6.34%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$5,343
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $6,354 expenses = $1,011 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,343
Total Expenses
$6,354
Mortgage P&I
78%
$4,168
Property Taxes
2%
$80
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588