Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.36% first-year return on $193k initial cash invested.
-8.36%
Cash On Cash
5.03%
Cap Rate
0.76
DSCR
$6,416
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,416 income − $7,759 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,322
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,416
Total Expenses
$7,759
Mortgage P&I
71%
$4,576
Property Taxes
11%
$695
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$192
Maintenance
4%
$257
Other
11%
$706