Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.92% first-year return on $189k initial cash invested.
-20.92%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$3,027
Rent
-$3,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $6,321 expenses = $3,294 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,142
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$6,321
Mortgage P&I
141%
$4,264
Property Taxes
24%
$732
Home Insurance
10%
$296
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333