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
3.99%
Cap Rate
0.67
DSCR
$5,452
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $7,062 expenses = $1,610 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,372
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,452
Total Expenses
$7,062
Mortgage P&I
77%
$4,178
Property Taxes
13%
$733
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600