Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.62% first-year return on $191k initial cash invested.
-18.62%
Cash On Cash
2%
Cap Rate
0.32
DSCR
$2,572
Rent
-$2,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $5,539 expenses = $2,967 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$5,539
Mortgage P&I
165%
$4,242
Property Taxes
5%
$133
Home Insurance
11%
$289
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283