Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $192k initial cash invested.
-8.87%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$5,848
Rent
-$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,848 income − $7,266 expenses = $1,418 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,848
Total Expenses
$7,266
Mortgage P&I
71%
$4,164
Property Taxes
13%
$741
Home Insurance
5%
$314
HOA
1%
$59
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643