Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.59% first-year return on $188k initial cash invested.
-13.59%
Cash On Cash
3.64%
Cap Rate
0.56
DSCR
$5,032
Rent
-$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $7,161 expenses = $2,129 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,092
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,032
Total Expenses
$7,161
Mortgage P&I
87%
$4,384
Property Taxes
16%
$786
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554