Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $193k initial cash invested.
-7.01%
Cash On Cash
4.98%
Cap Rate
0.8
DSCR
$6,460
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,460 income − $7,586 expenses = $1,126 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,327
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,460
Total Expenses
$7,586
Mortgage P&I
67%
$4,321
Property Taxes
12%
$771
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$711