Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.27% first-year return on $194k initial cash invested.
-12.27%
Cash On Cash
3.69%
Cap Rate
0.59
DSCR
$5,403
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,403 income − $7,391 expenses = $1,988 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,403
Total Expenses
$7,391
Mortgage P&I
81%
$4,353
Property Taxes
16%
$876
Home Insurance
6%
$326
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594