Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.94% first-year return on $192k initial cash invested.
-11.94%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$5,158
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,158 income − $7,068 expenses = $1,910 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,158
Total Expenses
$7,068
Mortgage P&I
84%
$4,314
Property Taxes
14%
$704
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567