Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.89% first-year return on $192k initial cash invested.
-9.89%
Cash On Cash
4.18%
Cap Rate
0.67
DSCR
$4,770
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,770 income − $6,349 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,770
Total Expenses
$6,349
Mortgage P&I
89%
$4,266
Property Taxes
3%
$155
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525