Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $188k initial cash invested.
-11.16%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$5,254
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $7,005 expenses = $1,751 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,108
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$7,005
Mortgage P&I
78%
$4,115
Property Taxes
16%
$815
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578