Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.74% first-year return on $191k initial cash invested.
-11.74%
Cash On Cash
3.85%
Cap Rate
0.61
DSCR
$4,700
Rent
-$1,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,700 income − $6,570 expenses = $1,870 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,243
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,700
Total Expenses
$6,570
Mortgage P&I
92%
$4,328
Property Taxes
7%
$346
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517