Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.96% first-year return on $189k initial cash invested.
-13.96%
Cash On Cash
3.76%
Cap Rate
0.56
DSCR
$5,451
Rent
-$2,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,451 income − $7,648 expenses = $2,197 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,133
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,451
Total Expenses
$7,648
Mortgage P&I
83%
$4,526
Property Taxes
15%
$818
Home Insurance
5%
$289
HOA
3%
$161
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600