Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.47% first-year return on $194k initial cash invested.
-10.47%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$5,556
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,556 income − $7,250 expenses = $1,694 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,392
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,556
Total Expenses
$7,250
Mortgage P&I
78%
$4,312
Property Taxes
12%
$651
Home Insurance
5%
$298
HOA
2%
$100
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611