Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.67% first-year return on $191k initial cash invested.
-20.67%
Cash On Cash
2.02%
Cap Rate
0.31
DSCR
$4,605
Rent
-$3,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $7,900 expenses = $3,295 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$7,900
Mortgage P&I
98%
$4,497
Property Taxes
32%
$1,467
Home Insurance
6%
$289
HOA
2%
$81
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507