Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.18% first-year return on $191k initial cash invested.
-12.18%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$4,336
Rent
-$1,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $6,279 expenses = $1,943 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,255
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$6,279
Mortgage P&I
97%
$4,227
Property Taxes
6%
$281
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477