Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $193k initial cash invested.
-10.37%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$5,451
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,451 income − $7,115 expenses = $1,664 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
$5,451
Total Expenses
$7,115
Mortgage P&I
75%
$4,113
Property Taxes
16%
$854
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600