Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $188k initial cash invested.
-3.69%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$6,981
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,981 income − $7,559 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,099
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,981
Total Expenses
$7,559
Mortgage P&I
58%
$4,042
Property Taxes
10%
$691
Home Insurance
4%
$289
HOA
2%
$164
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768