Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.98% first-year return on $192k initial cash invested.
-7.98%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$6,411
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,411 income − $7,684 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,411
Total Expenses
$7,684
Mortgage P&I
64%
$4,134
Property Taxes
16%
$1,055
Home Insurance
5%
$298
HOA
0%
$19
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705