Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $194k initial cash invested.
-10.24%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$5,540
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,540 income − $7,196 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,384
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,540
Total Expenses
$7,196
Mortgage P&I
76%
$4,196
Property Taxes
12%
$653
Home Insurance
5%
$297
HOA
3%
$166
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$609