Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.89% first-year return on $192k initial cash invested.
-16.89%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$3,400
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $6,103 expenses = $2,703 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,287
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$6,103
Mortgage P&I
123%
$4,167
Property Taxes
14%
$482
Home Insurance
9%
$298
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374