Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $193k initial cash invested.
-11.47%
Cash On Cash
3.99%
Cap Rate
0.63
DSCR
$5,324
Rent
-$1,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,324 income − $7,169 expenses = $1,845 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,338
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,324
Total Expenses
$7,169
Mortgage P&I
83%
$4,401
Property Taxes
12%
$663
Home Insurance
6%
$294
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586