Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.6% first-year return on $194k initial cash invested.
-17.6%
Cash On Cash
2.79%
Cap Rate
0.42
DSCR
$4,584
Rent
-$2,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,584 income − $7,422 expenses = $2,838 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,359
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,584
Total Expenses
$7,422
Mortgage P&I
100%
$4,595
Property Taxes
22%
$1,015
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504