Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $194k initial cash invested.
-10.88%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$4,941
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,941 income − $6,697 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,941
Total Expenses
$6,697
Mortgage P&I
86%
$4,238
Property Taxes
10%
$472
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544