Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $192k initial cash invested.
-11.48%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$4,965
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,965 income − $6,803 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,293
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,965
Total Expenses
$6,803
Mortgage P&I
85%
$4,221
Property Taxes
12%
$595
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546