Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.45% first-year return on $192k initial cash invested.
-16.45%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$3,087
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $5,723 expenses = $2,636 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,087
Total Expenses
$5,723
Mortgage P&I
134%
$4,145
Property Taxes
6%
$189
Home Insurance
9%
$290
HOA
2%
$50
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340