Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.93% first-year return on $191k initial cash invested.
-9.93%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$5,526
Rent
-$1,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,526 income − $7,109 expenses = $1,583 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,253
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,526
Total Expenses
$7,109
Mortgage P&I
75%
$4,153
Property Taxes
14%
$779
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608