Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $188k initial cash invested.
-9.66%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$4,752
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,752 income − $6,267 expenses = $1,515 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,103
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$6,267
Mortgage P&I
83%
$3,954
Property Taxes
8%
$399
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523