Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $189k initial cash invested.
-10.65%
Cash On Cash
4.32%
Cap Rate
0.67
DSCR
$5,552
Rent
-$1,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,552 income − $7,229 expenses = $1,677 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,137
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,552
Total Expenses
$7,229
Mortgage P&I
79%
$4,381
Property Taxes
10%
$538
Home Insurance
5%
$289
HOA
2%
$133
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611