Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $192k initial cash invested.
-5.99%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$6,524
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,524 income − $7,483 expenses = $959 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%
$8,288
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,524
Total Expenses
$7,483
Mortgage P&I
63%
$4,117
Property Taxes
11%
$712
Home Insurance
5%
$298
HOA
2%
$137
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718