Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.91% first-year return on $188k initial cash invested.
-17.91%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$4,809
Rent
-$2,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $7,622 expenses = $2,813 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,809
Total Expenses
$7,622
Mortgage P&I
82%
$3,947
Property Taxes
31%
$1,506
Home Insurance
6%
$294
HOA
5%
$241
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529