Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $192k initial cash invested.
-9.08%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$5,349
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,349 income − $6,799 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,268
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,349
Total Expenses
$6,799
Mortgage P&I
78%
$4,185
Property Taxes
9%
$498
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588