Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $194k initial cash invested.
-8.6%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$6,756
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,756 income − $8,145 expenses = $1,389 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,377
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,756
Total Expenses
$8,145
Mortgage P&I
63%
$4,281
Property Taxes
15%
$985
Home Insurance
4%
$297
HOA
4%
$285
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743