Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $193k initial cash invested.
-11.14%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$4,448
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $6,237 expenses = $1,789 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,319
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,448
Total Expenses
$6,237
Mortgage P&I
95%
$4,227
Property Taxes
4%
$192
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489