Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $194k initial cash invested.
-8.49%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$6,096
Rent
-$1,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,096 income − $7,468 expenses = $1,372 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%
$8,382
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,096
Total Expenses
$7,468
Mortgage P&I
70%
$4,289
Property Taxes
13%
$815
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671