Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.34% first-year return on $192k initial cash invested.
-13.34%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$3,843
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $5,980 expenses = $2,137 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$5,980
Mortgage P&I
109%
$4,201
Property Taxes
5%
$182
Home Insurance
8%
$290
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423