Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.98% first-year return on $194k initial cash invested.
-9.98%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$5,193
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,193 income − $6,807 expenses = $1,614 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,193
Total Expenses
$6,807
Mortgage P&I
79%
$4,125
Property Taxes
12%
$623
Home Insurance
6%
$293
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571