Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.89% first-year return on $191k initial cash invested.
-12.89%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$7,623
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,623 income − $9,671 expenses = $2,048 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,221
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,623
Total Expenses
$9,671
Mortgage P&I
54%
$4,125
Property Taxes
11%
$829
Home Insurance
4%
$298
HOA
24%
$1,826
Property Management
12%
$915
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$839