Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $189k initial cash invested.
-2.47%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$7,312
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,312 income − $7,702 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,312
Total Expenses
$7,702
Mortgage P&I
56%
$4,131
Property Taxes
11%
$798
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804