Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $193k initial cash invested.
-17.13%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$3,948
Rent
-$2,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $6,707 expenses = $2,759 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$6,707
Mortgage P&I
106%
$4,181
Property Taxes
23%
$890
Home Insurance
7%
$294
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434