Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $194k initial cash invested.
-11.33%
Cash On Cash
3.87%
Cap Rate
0.62
DSCR
$5,174
Rent
-$1,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,174 income − $7,003 expenses = $1,829 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,368
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,174
Total Expenses
$7,003
Mortgage P&I
83%
$4,318
Property Taxes
12%
$628
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569