Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.82% first-year return on $189k initial cash invested.
-9.82%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$4,826
Rent
-$1,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,826 income − $6,369 expenses = $1,543 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,125
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,826
Total Expenses
$6,369
Mortgage P&I
83%
$4,022
Property Taxes
7%
$338
Home Insurance
6%
$297
HOA
1%
$71
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531