Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $192k initial cash invested.
-12.66%
Cash On Cash
3.96%
Cap Rate
0.6
DSCR
$4,473
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,473 income − $6,502 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,298
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,473
Total Expenses
$6,502
Mortgage P&I
102%
$4,585
Property Taxes
2%
$106
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492