Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.59% first-year return on $188k initial cash invested.
-10.59%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$4,917
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $6,572 expenses = $1,655 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,072
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,917
Total Expenses
$6,572
Mortgage P&I
82%
$4,021
Property Taxes
9%
$453
Home Insurance
6%
$298
HOA
3%
$127
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541