Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.41% first-year return on $189k initial cash invested.
-9.41%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$5,420
Rent
-$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,420 income − $6,904 expenses = $1,484 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,154
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,420
Total Expenses
$6,904
Mortgage P&I
74%
$4,028
Property Taxes
14%
$771
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596