Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.39% first-year return on $194k initial cash invested.
-17.39%
Cash On Cash
2.81%
Cap Rate
0.42
DSCR
$3,870
Rent
-$2,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $6,684 expenses = $2,814 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,870
Total Expenses
$6,684
Mortgage P&I
119%
$4,621
Property Taxes
9%
$353
Home Insurance
8%
$294
HOA
3%
$100
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426