Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.45% first-year return on $194k initial cash invested.
-12.45%
Cash On Cash
3.58%
Cap Rate
0.58
DSCR
$4,653
Rent
-$2,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,653 income − $6,661 expenses = $2,008 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,358
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,653
Total Expenses
$6,661
Mortgage P&I
93%
$4,318
Property Taxes
10%
$455
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512