Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $194k initial cash invested.
-9.23%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$5,190
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,190 income − $6,681 expenses = $1,491 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,190
Total Expenses
$6,681
Mortgage P&I
80%
$4,145
Property Taxes
9%
$473
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571