Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.01% first-year return on $193k initial cash invested.
-9.01%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$5,974
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,974 income − $7,424 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,974
Total Expenses
$7,424
Mortgage P&I
69%
$4,123
Property Taxes
5%
$306
Home Insurance
5%
$310
HOA
11%
$654
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657