Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $193k initial cash invested.
-8.1%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$5,448
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,448 income − $6,748 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,448
Total Expenses
$6,748
Mortgage P&I
77%
$4,187
Property Taxes
8%
$411
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599