Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $194k initial cash invested.
-11.44%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$5,406
Rent
-$1,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,406 income − $7,258 expenses = $1,852 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,397
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,406
Total Expenses
$7,258
Mortgage P&I
80%
$4,315
Property Taxes
15%
$807
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595