Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.72% first-year return on $192k initial cash invested.
-14.72%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,860
Rent
-$2,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $6,210 expenses = $2,350 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%
$8,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$6,210
Mortgage P&I
106%
$4,106
Property Taxes
13%
$495
Home Insurance
8%
$297
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425