Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.75% first-year return on $191k initial cash invested.
-10.75%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$5,379
Rent
-$1,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,379 income − $7,088 expenses = $1,709 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,227
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,379
Total Expenses
$7,088
Mortgage P&I
78%
$4,170
Property Taxes
15%
$811
Home Insurance
5%
$279
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592