Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.41% first-year return on $194k initial cash invested.
-6.41%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$5,966
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,966 income − $7,002 expenses = $1,036 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%
$8,385
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,966
Total Expenses
$7,002
Mortgage P&I
70%
$4,203
Property Taxes
6%
$342
Home Insurance
5%
$303
HOA
2%
$125
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656