Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.25% first-year return on $192k initial cash invested.
-8.25%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$5,421
Rent
-$1,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,421 income − $6,738 expenses = $1,317 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%
$8,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$6,738
Mortgage P&I
77%
$4,152
Property Taxes
8%
$444
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596