Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $189k initial cash invested.
-9.74%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$6,012
Rent
-$1,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,012 income − $7,547 expenses = $1,535 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,147
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,012
Total Expenses
$7,547
Mortgage P&I
69%
$4,135
Property Taxes
18%
$1,090
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661