Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $188k initial cash invested.
-11.56%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$5,218
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $7,027 expenses = $1,809 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,087
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$7,027
Mortgage P&I
78%
$4,093
Property Taxes
13%
$680
Home Insurance
6%
$289
HOA
4%
$190
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574