Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.09% first-year return on $192k initial cash invested.
-9.09%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$5,354
Rent
-$1,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,354 income − $6,810 expenses = $1,456 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,297
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,354
Total Expenses
$6,810
Mortgage P&I
79%
$4,212
Property Taxes
9%
$484
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589