Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.72% first-year return on $188k initial cash invested.
-8.72%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$4,972
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $6,337 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,085
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,972
Total Expenses
$6,337
Mortgage P&I
81%
$4,020
Property Taxes
7%
$341
Home Insurance
6%
$285
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547