Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $193k initial cash invested.
-14.02%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$4,599
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $6,850 expenses = $2,251 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,318
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$6,850
Mortgage P&I
88%
$4,042
Property Taxes
21%
$947
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506