Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $189k initial cash invested.
-10.41%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$4,444
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,444 income − $6,087 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,159
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,444
Total Expenses
$6,087
Mortgage P&I
92%
$4,109
Property Taxes
4%
$170
Home Insurance
7%
$297
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489