Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.45% first-year return on $194k initial cash invested.
-16.45%
Cash On Cash
2.97%
Cap Rate
0.46
DSCR
$4,470
Rent
-$2,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,470 income − $7,125 expenses = $2,655 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,364
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$7,125
Mortgage P&I
102%
$4,549
Property Taxes
17%
$758
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492