Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $189k initial cash invested.
-9.35%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$5,056
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,056 income − $6,531 expenses = $1,475 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,056
Total Expenses
$6,531
Mortgage P&I
80%
$4,050
Property Taxes
9%
$442
Home Insurance
6%
$298
HOA
0%
$22
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556