Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $193k initial cash invested.
-12.7%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$4,906
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,906 income − $6,945 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,906
Total Expenses
$6,945
Mortgage P&I
87%
$4,273
Property Taxes
14%
$706
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540