Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11% first-year return on $192k initial cash invested.
-11%
Cash On Cash
4.04%
Cap Rate
0.64
DSCR
$5,570
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,570 income − $7,333 expenses = $1,763 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,570
Total Expenses
$7,333
Mortgage P&I
78%
$4,333
Property Taxes
15%
$816
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613