Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.68% first-year return on $194k initial cash invested.
-10.68%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$5,596
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,596 income − $7,325 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,396
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,596
Total Expenses
$7,325
Mortgage P&I
75%
$4,175
Property Taxes
15%
$829
Home Insurance
5%
$298
HOA
2%
$119
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616