Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $194k initial cash invested.
-10.42%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$5,624
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,624 income − $7,310 expenses = $1,686 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,388
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,624
Total Expenses
$7,310
Mortgage P&I
76%
$4,299
Property Taxes
14%
$800
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619