Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $193k initial cash invested.
-12.47%
Cash On Cash
3.62%
Cap Rate
0.58
DSCR
$4,352
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,352 income − $6,356 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,352
Total Expenses
$6,356
Mortgage P&I
100%
$4,342
Property Taxes
3%
$127
Home Insurance
7%
$306
HOA
2%
$101
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479