Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.75% first-year return on $189k initial cash invested.
-13.75%
Cash On Cash
3.7%
Cap Rate
0.56
DSCR
$5,178
Rent
-$2,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $7,346 expenses = $2,168 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,153
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$7,346
Mortgage P&I
86%
$4,475
Property Taxes
16%
$814
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570