Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.09% first-year return on $192k initial cash invested.
-11.09%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$5,103
Rent
-$1,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $6,881 expenses = $1,778 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,301
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$6,881
Mortgage P&I
81%
$4,146
Property Taxes
11%
$555
Home Insurance
9%
$446
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561