Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.34% first-year return on $194k initial cash invested.
-9.34%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$6,088
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,088 income − $7,598 expenses = $1,510 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%
$8,377
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,088
Total Expenses
$7,598
Mortgage P&I
68%
$4,160
Property Taxes
17%
$1,016
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670