Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.21% first-year return on $192k initial cash invested.
-11.21%
Cash On Cash
4.03%
Cap Rate
0.64
DSCR
$5,553
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,553 income − $7,348 expenses = $1,795 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,553
Total Expenses
$7,348
Mortgage P&I
78%
$4,355
Property Taxes
15%
$815
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611