Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $191k initial cash invested.
-10.92%
Cash On Cash
4.19%
Cap Rate
0.66
DSCR
$6,178
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,178 income − $7,918 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,178
Total Expenses
$7,918
Mortgage P&I
71%
$4,371
Property Taxes
19%
$1,158
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680