Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.48% first-year return on $189k initial cash invested.
-8.48%
Cash On Cash
4.93%
Cap Rate
0.75
DSCR
$6,192
Rent
-$1,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,192 income − $7,527 expenses = $1,335 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,192
Total Expenses
$7,527
Mortgage P&I
72%
$4,434
Property Taxes
11%
$707
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681