Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.31% first-year return on $191k initial cash invested.
-14.31%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$3,850
Rent
-$2,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $6,130 expenses = $2,280 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$6,130
Mortgage P&I
108%
$4,175
Property Taxes
6%
$249
Home Insurance
8%
$289
HOA
3%
$107
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424