Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $192k initial cash invested.
-6.61%
Cash On Cash
5.17%
Cap Rate
0.82
DSCR
$6,844
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,844 income − $7,902 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,287
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,844
Total Expenses
$7,902
Mortgage P&I
64%
$4,355
Property Taxes
13%
$919
Home Insurance
4%
$301
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753