Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.25% first-year return on $192k initial cash invested.
-11.25%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$4,244
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $6,045 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,292
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$6,045
Mortgage P&I
97%
$4,115
Property Taxes
4%
$189
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467