Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $191k initial cash invested.
-12.07%
Cash On Cash
3.75%
Cap Rate
0.6
DSCR
$4,764
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $6,681 expenses = $1,917 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$6,681
Mortgage P&I
90%
$4,295
Property Taxes
10%
$468
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524