Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.11% first-year return on $191k initial cash invested.
-13.11%
Cash On Cash
3.56%
Cap Rate
0.56
DSCR
$5,013
Rent
-$2,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,013 income − $7,096 expenses = $2,083 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,223
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,013
Total Expenses
$7,096
Mortgage P&I
86%
$4,320
Property Taxes
16%
$781
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$551