Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.28% first-year return on $193k initial cash invested.
-10.28%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$5,384
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,384 income − $7,033 expenses = $1,649 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,313
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,384
Total Expenses
$7,033
Mortgage P&I
76%
$4,116
Property Taxes
15%
$781
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592