Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.62% first-year return on $191k initial cash invested.
-12.62%
Cash On Cash
3.65%
Cap Rate
0.58
DSCR
$5,283
Rent
-$2,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $7,296 expenses = $2,013 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,259
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$7,296
Mortgage P&I
82%
$4,313
Property Taxes
15%
$796
Home Insurance
6%
$298
HOA
2%
$94
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581