Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $192k initial cash invested.
-12.38%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$4,664
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $6,640 expenses = $1,976 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,266
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,664
Total Expenses
$6,640
Mortgage P&I
87%
$4,071
Property Taxes
15%
$684
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513