Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $193k initial cash invested.
-9.44%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$5,715
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,715 income − $7,234 expenses = $1,519 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,339
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,715
Total Expenses
$7,234
Mortgage P&I
74%
$4,209
Property Taxes
14%
$790
Home Insurance
5%
$291
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629