Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $192k initial cash invested.
-11.47%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$4,197
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $6,032 expenses = $1,835 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,281
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$6,032
Mortgage P&I
100%
$4,205
Property Taxes
2%
$101
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462