Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $192k initial cash invested.
-7.84%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$5,944
Rent
-$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,944 income − $7,199 expenses = $1,255 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,944
Total Expenses
$7,199
Mortgage P&I
70%
$4,189
Property Taxes
12%
$695
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654