Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.3% first-year return on $194k initial cash invested.
-9.3%
Cash On Cash
3.88%
Cap Rate
0.68
DSCR
$5,277
Rent
-$1,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,277 income − $6,778 expenses = $1,501 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,370
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,277
Total Expenses
$6,778
Mortgage P&I
76%
$3,997
Property Taxes
13%
$690
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580