Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $189k initial cash invested.
-7.56%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$5,943
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,943 income − $7,136 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,155
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,943
Total Expenses
$7,136
Mortgage P&I
70%
$4,145
Property Taxes
11%
$681
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654