Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.09% first-year return on $191k initial cash invested.
-12.09%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$4,686
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,686 income − $6,614 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,256
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,686
Total Expenses
$6,614
Mortgage P&I
87%
$4,077
Property Taxes
12%
$539
Home Insurance
6%
$298
HOA
2%
$108
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515