Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $191k initial cash invested.
-13.25%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$4,443
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $6,552 expenses = $2,109 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$6,552
Mortgage P&I
92%
$4,092
Property Taxes
12%
$550
Home Insurance
7%
$306
HOA
2%
$93
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489