Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $192k initial cash invested.
-12.65%
Cash On Cash
3.63%
Cap Rate
0.58
DSCR
$4,980
Rent
-$2,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,980 income − $7,008 expenses = $2,028 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,303
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,980
Total Expenses
$7,008
Mortgage P&I
87%
$4,341
Property Taxes
14%
$683
Home Insurance
6%
$291
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548