Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.97% first-year return on $189k initial cash invested.
-12.97%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$4,224
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $6,270 expenses = $2,046 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,157
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,224
Total Expenses
$6,270
Mortgage P&I
97%
$4,103
Property Taxes
10%
$433
Home Insurance
7%
$297
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465