Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.29% first-year return on $192k initial cash invested.
-14.29%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$4,088
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $6,374 expenses = $2,286 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,088
Total Expenses
$6,374
Mortgage P&I
101%
$4,122
Property Taxes
14%
$559
Home Insurance
7%
$301
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450