Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.5% first-year return on $188k initial cash invested.
-4.5%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$5,925
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,925 income − $6,630 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,097
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,925
Total Expenses
$6,630
Mortgage P&I
68%
$4,042
Property Taxes
5%
$288
Home Insurance
5%
$285
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652