Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.67% first-year return on $192k initial cash invested.
-20.67%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,636
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $6,938 expenses = $3,302 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$6,938
Mortgage P&I
114%
$4,129
Property Taxes
35%
$1,276
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400