Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.14% first-year return on $188k initial cash invested.
-6.14%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$5,691
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,691 income − $6,650 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,075
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,691
Total Expenses
$6,650
Mortgage P&I
71%
$4,024
Property Taxes
7%
$410
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626