Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.45% first-year return on $194k initial cash invested.
-9.45%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$5,742
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,742 income − $7,268 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,742
Total Expenses
$7,268
Mortgage P&I
72%
$4,147
Property Taxes
15%
$871
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632