Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $189k initial cash invested.
-12.88%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$4,554
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $6,586 expenses = $2,032 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
$4,554
Total Expenses
$6,586
Mortgage P&I
91%
$4,129
Property Taxes
14%
$615
Home Insurance
6%
$294
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501