Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.66% first-year return on $194k initial cash invested.
-11.66%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$4,766
Rent
-$1,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,766 income − $6,649 expenses = $1,883 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,766
Total Expenses
$6,649
Mortgage P&I
88%
$4,209
Property Taxes
11%
$511
Home Insurance
6%
$308
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524