Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $191k initial cash invested.
-12.1%
Cash On Cash
3.8%
Cap Rate
0.6
DSCR
$4,840
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $6,768 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$6,768
Mortgage P&I
90%
$4,344
Property Taxes
10%
$484
Home Insurance
6%
$289
HOA
0%
$5
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532