Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $194k initial cash invested.
-13.26%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$4,814
Rent
-$2,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $6,961 expenses = $2,147 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,392
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,814
Total Expenses
$6,961
Mortgage P&I
87%
$4,211
Property Taxes
11%
$518
Home Insurance
6%
$294
HOA
6%
$300
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530