Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.72% first-year return on $194k initial cash invested.
-18.72%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,992
Rent
-$3,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $6,024 expenses = $3,032 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$6,024
Mortgage P&I
143%
$4,265
Property Taxes
15%
$435
Home Insurance
10%
$306
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329