Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $194k initial cash invested.
-8.78%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$5,031
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,031 income − $6,452 expenses = $1,421 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,031
Total Expenses
$6,452
Mortgage P&I
84%
$4,208
Property Taxes
4%
$224
Home Insurance
6%
$310
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553