Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $194k initial cash invested.
-11.13%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$5,284
Rent
-$1,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,284 income − $7,081 expenses = $1,797 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,284
Total Expenses
$7,081
Mortgage P&I
79%
$4,180
Property Taxes
13%
$701
Home Insurance
6%
$304
HOA
2%
$100
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581