Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $189k initial cash invested.
-2.54%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$7,263
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,263 income − $7,664 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,161
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,263
Total Expenses
$7,664
Mortgage P&I
56%
$4,046
Property Taxes
12%
$857
Home Insurance
4%
$290
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799