Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $193k initial cash invested.
-10.41%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$5,370
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,370 income − $7,041 expenses = $1,671 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,312
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,370
Total Expenses
$7,041
Mortgage P&I
78%
$4,188
Property Taxes
14%
$747
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591