Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $194k initial cash invested.
-7.02%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$6,141
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,141 income − $7,276 expenses = $1,135 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,141
Total Expenses
$7,276
Mortgage P&I
68%
$4,192
Property Taxes
9%
$583
Home Insurance
5%
$312
HOA
2%
$100
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676