Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.36% first-year return on $191k initial cash invested.
-12.36%
Cash On Cash
4.33%
Cap Rate
0.63
DSCR
$5,212
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $7,179 expenses = $1,967 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,234
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$7,179
Mortgage P&I
91%
$4,727
Property Taxes
7%
$384
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573