Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.87% first-year return on $191k initial cash invested.
-6.87%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$6,560
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,560 income − $7,652 expenses = $1,092 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,225
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,560
Total Expenses
$7,652
Mortgage P&I
63%
$4,106
Property Taxes
16%
$1,019
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722