Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $191k initial cash invested.
-7.6%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$4,870
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $6,081 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$6,081
Mortgage P&I
84%
$4,095
Property Taxes
1%
$35
Home Insurance
6%
$295
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536