Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $193k initial cash invested.
-7.05%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$6,060
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,060 income − $7,193 expenses = $1,133 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,321
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,060
Total Expenses
$7,193
Mortgage P&I
70%
$4,251
Property Taxes
8%
$497
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$667