Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.79% first-year return on $191k initial cash invested.
-11.79%
Cash On Cash
4.25%
Cap Rate
0.64
DSCR
$5,325
Rent
-$1,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,325 income − $7,201 expenses = $1,876 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,234
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,325
Total Expenses
$7,201
Mortgage P&I
86%
$4,576
Property Taxes
10%
$524
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586