Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.61% first-year return on $188k initial cash invested.
-13.61%
Cash On Cash
3.45%
Cap Rate
0.55
DSCR
$4,840
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $6,972 expenses = $2,132 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,095
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$6,972
Mortgage P&I
88%
$4,267
Property Taxes
16%
$770
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532