Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $192k initial cash invested.
-7.18%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$5,372
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,372 income − $6,523 expenses = $1,151 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,372
Total Expenses
$6,523
Mortgage P&I
77%
$4,141
Property Taxes
5%
$266
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591