Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $188k initial cash invested.
-6.61%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$5,204
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $6,240 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$6,240
Mortgage P&I
77%
$4,028
Property Taxes
3%
$160
Home Insurance
5%
$284
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572