Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $192k initial cash invested.
-9.17%
Cash On Cash
4.83%
Cap Rate
0.74
DSCR
$6,741
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,741 income − $8,204 expenses = $1,463 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,262
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,741
Total Expenses
$8,204
Mortgage P&I
67%
$4,519
Property Taxes
12%
$818
Home Insurance
4%
$294
HOA
4%
$280
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742