Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.05% first-year return on $192k initial cash invested.
-13.05%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$3,741
Rent
-$2,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $5,830 expenses = $2,089 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,741
Total Expenses
$5,830
Mortgage P&I
111%
$4,171
Property Taxes
3%
$96
Home Insurance
8%
$290
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412