Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.39% first-year return on $192k initial cash invested.
-10.39%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$5,522
Rent
-$1,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,522 income − $7,185 expenses = $1,663 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,287
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,522
Total Expenses
$7,185
Mortgage P&I
76%
$4,195
Property Taxes
15%
$820
Home Insurance
5%
$292
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607