Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.46% first-year return on $189k initial cash invested.
-11.46%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$5,246
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,246 income − $7,054 expenses = $1,808 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,160
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,246
Total Expenses
$7,054
Mortgage P&I
80%
$4,190
Property Taxes
15%
$795
Home Insurance
5%
$285
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577