Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.93% first-year return on $193k initial cash invested.
-18.93%
Cash On Cash
2.55%
Cap Rate
0.38
DSCR
$3,794
Rent
-$3,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $6,839 expenses = $3,045 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,335
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$6,839
Mortgage P&I
123%
$4,667
Property Taxes
15%
$569
Home Insurance
8%
$313
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417