Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.3% first-year return on $192k initial cash invested.
-17.3%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,738
Rent
-$2,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $6,512 expenses = $2,774 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,305
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,738
Total Expenses
$6,512
Mortgage P&I
110%
$4,113
Property Taxes
22%
$823
Home Insurance
8%
$304
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411