Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.75% first-year return on $193k initial cash invested.
-10.75%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$5,235
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,235 income − $6,959 expenses = $1,724 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,310
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,235
Total Expenses
$6,959
Mortgage P&I
80%
$4,213
Property Taxes
13%
$670
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576