Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $191k initial cash invested.
-12.07%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$4,078
Rent
-$1,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $6,002 expenses = $1,924 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,078
Total Expenses
$6,002
Mortgage P&I
100%
$4,082
Property Taxes
6%
$245
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449