Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $189k initial cash invested.
-11.68%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$5,516
Rent
-$1,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,516 income − $7,353 expenses = $1,837 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,128
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,516
Total Expenses
$7,353
Mortgage P&I
74%
$4,089
Property Taxes
20%
$1,090
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607