Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.9% first-year return on $193k initial cash invested.
-8.9%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$5,468
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,468 income − $6,896 expenses = $1,428 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%
$8,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$6,896
Mortgage P&I
77%
$4,194
Property Taxes
10%
$532
Home Insurance
5%
$294
HOA
0%
$17
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601