Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.3% first-year return on $192k initial cash invested.
-18.3%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$3,554
Rent
-$2,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $6,482 expenses = $2,928 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%
$8,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$6,482
Mortgage P&I
118%
$4,187
Property Taxes
23%
$825
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391