Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.93% first-year return on $192k initial cash invested.
-10.93%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$5,349
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,349 income − $7,100 expenses = $1,751 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,297
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,349
Total Expenses
$7,100
Mortgage P&I
79%
$4,250
Property Taxes
13%
$675
Home Insurance
6%
$297
HOA
1%
$60
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588