Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.11% first-year return on $193k initial cash invested.
-8.11%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$5,913
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,913 income − $7,216 expenses = $1,303 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,326
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,913
Total Expenses
$7,216
Mortgage P&I
71%
$4,192
Property Taxes
12%
$723
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$650