Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $188k initial cash invested.
-11.03%
Cash On Cash
4.46%
Cap Rate
0.67
DSCR
$5,794
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,794 income − $7,519 expenses = $1,725 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,082
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,794
Total Expenses
$7,519
Mortgage P&I
78%
$4,497
Property Taxes
13%
$759
Home Insurance
5%
$293
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637