Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.38% first-year return on $193k initial cash invested.
-15.38%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$4,086
Rent
-$2,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,086 income − $6,563 expenses = $2,477 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,086
Total Expenses
$6,563
Mortgage P&I
104%
$4,264
Property Taxes
14%
$579
Home Insurance
7%
$298
HOA
1%
$34
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449