Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.88% first-year return on $188k initial cash invested.
-13.88%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$4,030
Rent
-$2,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $6,205 expenses = $2,175 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$6,205
Mortgage P&I
102%
$4,122
Property Taxes
6%
$255
Home Insurance
7%
$284
HOA
4%
$174
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443