Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $191k initial cash invested.
-11.11%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$5,068
Rent
-$1,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,068 income − $6,835 expenses = $1,767 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,228
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,068
Total Expenses
$6,835
Mortgage P&I
82%
$4,163
Property Taxes
11%
$535
Home Insurance
6%
$298
HOA
2%
$116
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557