Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.46% first-year return on $194k initial cash invested.
-14.46%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$4,270
Rent
-$2,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $6,609 expenses = $2,339 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,270
Total Expenses
$6,609
Mortgage P&I
98%
$4,179
Property Taxes
16%
$672
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470