Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.39% first-year return on $188k initial cash invested.
-9.39%
Cash On Cash
4.33%
Cap Rate
0.7
DSCR
$5,990
Rent
-$1,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,990 income − $7,457 expenses = $1,467 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,072
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,990
Total Expenses
$7,457
Mortgage P&I
69%
$4,139
Property Taxes
17%
$1,009
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659