Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.51% first-year return on $191k initial cash invested.
-10.51%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$5,810
Rent
-$1,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,810 income − $7,480 expenses = $1,670 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,810
Total Expenses
$7,480
Mortgage P&I
71%
$4,118
Property Taxes
20%
$1,134
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639