Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.3% first-year return on $192k initial cash invested.
-9.3%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$6,128
Rent
-$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,128 income − $7,612 expenses = $1,484 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,262
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,128
Total Expenses
$7,612
Mortgage P&I
68%
$4,185
Property Taxes
17%
$1,040
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674