Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $191k initial cash invested.
-10.64%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$5,726
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,726 income − $7,422 expenses = $1,696 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,251
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,726
Total Expenses
$7,422
Mortgage P&I
72%
$4,113
Property Taxes
15%
$842
Home Insurance
9%
$520
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630