Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $193k initial cash invested.
-9.35%
Cash On Cash
4.52%
Cap Rate
0.71
DSCR
$6,015
Rent
-$1,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,015 income − $7,516 expenses = $1,501 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,015
Total Expenses
$7,516
Mortgage P&I
73%
$4,393
Property Taxes
13%
$779
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662