Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $194k initial cash invested.
-8.85%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$5,739
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,739 income − $7,172 expenses = $1,433 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%
$8,393
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,739
Total Expenses
$7,172
Mortgage P&I
73%
$4,202
Property Taxes
13%
$720
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631