Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $193k initial cash invested.
-10.64%
Cash On Cash
4.44%
Cap Rate
0.67
DSCR
$5,394
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,394 income − $7,104 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,330
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,394
Total Expenses
$7,104
Mortgage P&I
85%
$4,578
Property Taxes
7%
$385
Home Insurance
5%
$290
HOA
0%
$17
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593