Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $192k initial cash invested.
-14.34%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$4,654
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $6,950 expenses = $2,296 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$6,950
Mortgage P&I
92%
$4,297
Property Taxes
17%
$781
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512