Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $189k initial cash invested.
-5.12%
Cash On Cash
5.31%
Cap Rate
0.87
DSCR
$6,742
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,742 income − $7,547 expenses = $805 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$162k
Closing costs
1%
$8,124
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,742
Total Expenses
$7,547
Mortgage P&I
61%
$4,129
Property Taxes
12%
$835
Home Insurance
4%
$290
HOA
0%
$0
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742