Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.82% first-year return on $193k initial cash invested.
-7.82%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$6,210
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,210 income − $7,470 expenses = $1,260 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,352
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,210
Total Expenses
$7,470
Mortgage P&I
68%
$4,197
Property Taxes
14%
$866
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683