Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $191k initial cash invested.
-10.37%
Cash On Cash
4.58%
Cap Rate
0.69
DSCR
$5,762
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,762 income − $7,414 expenses = $1,652 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,762
Total Expenses
$7,414
Mortgage P&I
79%
$4,571
Property Taxes
10%
$591
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634