Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $191k initial cash invested.
-10.21%
Cash On Cash
4.31%
Cap Rate
0.68
DSCR
$5,026
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,026 income − $6,653 expenses = $1,627 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,026
Total Expenses
$6,653
Mortgage P&I
87%
$4,389
Property Taxes
5%
$254
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553