Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.32% first-year return on $194k initial cash invested.
-11.32%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$4,664
Rent
-$1,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $6,494 expenses = $1,830 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,664
Total Expenses
$6,494
Mortgage P&I
91%
$4,222
Property Taxes
8%
$392
Home Insurance
6%
$293
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513