Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.27% first-year return on $191k initial cash invested.
-11.27%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$4,774
Rent
-$1,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $6,566 expenses = $1,792 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,227
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,774
Total Expenses
$6,566
Mortgage P&I
84%
$4,001
Property Taxes
14%
$652
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525