Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.55% first-year return on $193k initial cash invested.
-9.55%
Cash On Cash
3.99%
Cap Rate
0.68
DSCR
$5,232
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,232 income − $6,771 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,347
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,232
Total Expenses
$6,771
Mortgage P&I
78%
$4,102
Property Taxes
11%
$592
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576