Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.51% first-year return on $189k initial cash invested.
-10.51%
Cash On Cash
4.56%
Cap Rate
0.69
DSCR
$5,956
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,956 income − $7,614 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,161
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,956
Total Expenses
$7,614
Mortgage P&I
76%
$4,522
Property Taxes
13%
$787
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655