Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $187k initial cash invested.
-10.91%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$4,594
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $6,291 expenses = $1,697 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,035
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$6,291
Mortgage P&I
89%
$4,067
Property Taxes
8%
$373
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505