Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $193k initial cash invested.
-13.85%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$5,338
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,338 income − $7,567 expenses = $2,229 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,342
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,338
Total Expenses
$7,567
Mortgage P&I
79%
$4,225
Property Taxes
23%
$1,234
Home Insurance
5%
$292
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587