Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.67% first-year return on $191k initial cash invested.
-10.67%
Cash On Cash
4.06%
Cap Rate
0.65
DSCR
$5,134
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $6,835 expenses = $1,701 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,134
Total Expenses
$6,835
Mortgage P&I
84%
$4,288
Property Taxes
10%
$513
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565