Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.88% first-year return on $194k initial cash invested.
-13.88%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$4,659
Rent
-$2,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,659 income − $6,905 expenses = $2,246 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,391
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,659
Total Expenses
$6,905
Mortgage P&I
89%
$4,131
Property Taxes
14%
$675
Home Insurance
7%
$312
HOA
4%
$204
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512