Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.51% first-year return on $189k initial cash invested.
-6.51%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$5,598
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,598 income − $6,625 expenses = $1,027 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,157
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,598
Total Expenses
$6,625
Mortgage P&I
74%
$4,143
Property Taxes
1%
$67
Home Insurance
5%
$287
HOA
4%
$224
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616