Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.51% first-year return on $193k initial cash invested.
-12.51%
Cash On Cash
3.6%
Cap Rate
0.58
DSCR
$5,162
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,162 income − $7,177 expenses = $2,015 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,344
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,162
Total Expenses
$7,177
Mortgage P&I
84%
$4,312
Property Taxes
16%
$810
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568