Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.7% first-year return on $194k initial cash invested.
-18.7%
Cash On Cash
2.55%
Cap Rate
0.38
DSCR
$4,358
Rent
-$3,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $7,381 expenses = $3,023 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,378
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,358
Total Expenses
$7,381
Mortgage P&I
106%
$4,629
Property Taxes
13%
$580
Home Insurance
7%
$297
HOA
9%
$394
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479