Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $192k initial cash invested.
-7.11%
Cash On Cash
4.99%
Cap Rate
0.79
DSCR
$6,048
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,048 income − $7,189 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,048
Total Expenses
$7,189
Mortgage P&I
72%
$4,355
Property Taxes
8%
$482
Home Insurance
5%
$296
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665