Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $191k initial cash invested.
-8.31%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$5,188
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,188 income − $6,514 expenses = $1,326 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,257
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,188
Total Expenses
$6,514
Mortgage P&I
81%
$4,193
Property Taxes
3%
$173
Home Insurance
7%
$382
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571