Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.46% first-year return on $194k initial cash invested.
-11.46%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$5,258
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,258 income − $7,113 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,394
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,258
Total Expenses
$7,113
Mortgage P&I
81%
$4,263
Property Taxes
15%
$767
Home Insurance
6%
$296
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578