Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.56% first-year return on $194k initial cash invested.
-15.56%
Cash On Cash
3.22%
Cap Rate
0.49
DSCR
$4,938
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $7,456 expenses = $2,518 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$7,456
Mortgage P&I
93%
$4,568
Property Taxes
18%
$910
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543