Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.04% first-year return on $193k initial cash invested.
-8.04%
Cash On Cash
4.33%
Cap Rate
0.74
DSCR
$5,456
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,456 income − $6,750 expenses = $1,294 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,456
Total Expenses
$6,750
Mortgage P&I
75%
$4,082
Property Taxes
8%
$445
Home Insurance
6%
$301
HOA
1%
$67
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600