Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $193k initial cash invested.
-17.13%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$3,302
Rent
-$2,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $6,054 expenses = $2,752 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,321
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$6,054
Mortgage P&I
126%
$4,176
Property Taxes
14%
$448
Home Insurance
9%
$308
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363