Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.02% first-year return on $194k initial cash invested.
-12.02%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$5,772
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,772 income − $7,712 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,365
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,772
Total Expenses
$7,712
Mortgage P&I
73%
$4,190
Property Taxes
19%
$1,120
Home Insurance
5%
$262
HOA
3%
$177
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635