Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.92% first-year return on $193k initial cash invested.
-9.92%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$4,938
Rent
-$1,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $6,537 expenses = $1,599 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,353
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$6,537
Mortgage P&I
84%
$4,158
Property Taxes
7%
$339
Home Insurance
7%
$360
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543