Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.28% first-year return on $191k initial cash invested.
-9.28%
Cash On Cash
4.23%
Cap Rate
0.69
DSCR
$4,912
Rent
-$1,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,912 income − $6,389 expenses = $1,477 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,912
Total Expenses
$6,389
Mortgage P&I
85%
$4,187
Property Taxes
5%
$237
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540