Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.48% first-year return on $194k initial cash invested.
-4.48%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$6,670
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,670 income − $7,392 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,670
Total Expenses
$7,392
Mortgage P&I
63%
$4,194
Property Taxes
9%
$632
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734