Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.97% first-year return on $194k initial cash invested.
-9.97%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$6,561
Rent
-$1,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,561 income − $8,173 expenses = $1,612 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,561
Total Expenses
$8,173
Mortgage P&I
63%
$4,159
Property Taxes
16%
$1,047
Home Insurance
5%
$297
HOA
7%
$440
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722