Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $191k initial cash invested.
-10.83%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$4,862
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,862 income − $6,586 expenses = $1,724 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,862
Total Expenses
$6,586
Mortgage P&I
84%
$4,088
Property Taxes
12%
$566
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535