Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $193k initial cash invested.
-11.31%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$4,694
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,694 income − $6,517 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,694
Total Expenses
$6,517
Mortgage P&I
89%
$4,156
Property Taxes
10%
$459
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516