Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.46% first-year return on $193k initial cash invested.
-15.46%
Cash On Cash
3.27%
Cap Rate
0.5
DSCR
$4,863
Rent
-$2,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,863 income − $7,356 expenses = $2,493 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,355
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,863
Total Expenses
$7,356
Mortgage P&I
94%
$4,574
Property Taxes
17%
$829
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535