Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $192k initial cash invested.
-8.85%
Cash On Cash
4.07%
Cap Rate
0.71
DSCR
$6,136
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,136 income − $7,555 expenses = $1,419 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,136
Total Expenses
$7,555
Mortgage P&I
65%
$3,990
Property Taxes
10%
$603
Home Insurance
5%
$297
HOA
9%
$580
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675