Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $193k initial cash invested.
-13.44%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$4,130
Rent
-$2,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $6,291 expenses = $2,161 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,332
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$6,291
Mortgage P&I
100%
$4,140
Property Taxes
11%
$449
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454