Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $188k initial cash invested.
-11.06%
Cash On Cash
4.11%
Cap Rate
0.65
DSCR
$5,420
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,420 income − $7,149 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,072
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,420
Total Expenses
$7,149
Mortgage P&I
79%
$4,274
Property Taxes
14%
$747
Home Insurance
5%
$285
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596