Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8% first-year return on $193k initial cash invested.
-8%
Cash On Cash
4.56%
Cap Rate
0.75
DSCR
$5,946
Rent
-$1,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,946 income − $7,230 expenses = $1,284 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,946
Total Expenses
$7,230
Mortgage P&I
71%
$4,208
Property Taxes
12%
$706
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654