Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $192k initial cash invested.
-9.75%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$5,152
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,152 income − $6,711 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$171k
Closing costs
1%
$8,565
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$5,152
Total Expenses
$6,711
Mortgage P&I
84%
$4,345
Property Taxes
6%
$308
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567