Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.14% first-year return on $188k initial cash invested.
-13.14%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$4,718
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $6,779 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,105
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$6,779
Mortgage P&I
88%
$4,157
Property Taxes
10%
$474
Home Insurance
6%
$290
HOA
5%
$253
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519