Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $188k initial cash invested.
-9.99%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$5,042
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,042 income − $6,610 expenses = $1,568 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,116
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,042
Total Expenses
$6,610
Mortgage P&I
80%
$4,058
Property Taxes
12%
$595
Home Insurance
5%
$242
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555