Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.42% first-year return on $192k initial cash invested.
-17.42%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,050
Rent
-$2,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $5,835 expenses = $2,785 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$5,835
Mortgage P&I
138%
$4,203
Property Taxes
5%
$141
Home Insurance
15%
$453
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336