Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.96% first-year return on $194k initial cash invested.
-15.96%
Cash On Cash
3.16%
Cap Rate
0.48
DSCR
$5,481
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $8,067 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,481
Total Expenses
$8,067
Mortgage P&I
84%
$4,579
Property Taxes
24%
$1,298
Home Insurance
5%
$294
HOA
1%
$33
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603