Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.14% first-year return on $193k initial cash invested.
-12.14%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$4,106
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $6,057 expenses = $1,951 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,327
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$6,057
Mortgage P&I
101%
$4,161
Property Taxes
5%
$189
Home Insurance
8%
$311
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452