Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.35% first-year return on $194k initial cash invested.
-15.35%
Cash On Cash
2.98%
Cap Rate
0.47
DSCR
$4,038
Rent
-$2,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $6,518 expenses = $2,480 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,375
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$6,518
Mortgage P&I
109%
$4,397
Property Taxes
11%
$449
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444