Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $188k initial cash invested.
-11.37%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$4,521
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $6,300 expenses = $1,779 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,086
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$6,300
Mortgage P&I
90%
$4,055
Property Taxes
9%
$417
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497