Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.98% first-year return on $191k initial cash invested.
-9.98%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$5,544
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $7,133 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,239
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,544
Total Expenses
$7,133
Mortgage P&I
75%
$4,169
Property Taxes
14%
$789
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610