Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.18% first-year return on $192k initial cash invested.
-14.18%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$3,474
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $5,744 expenses = $2,270 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,474
Total Expenses
$5,744
Mortgage P&I
118%
$4,105
Property Taxes
4%
$126
Home Insurance
8%
$290
HOA
1%
$42
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382