Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $194k initial cash invested.
-7.28%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$6,087
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,087 income − $7,262 expenses = $1,175 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,366
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,087
Total Expenses
$7,262
Mortgage P&I
68%
$4,139
Property Taxes
12%
$759
Home Insurance
5%
$295
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$670