Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.42% first-year return on $193k initial cash invested.
-9.42%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$5,766
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,766 income − $7,284 expenses = $1,518 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,356
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,766
Total Expenses
$7,284
Mortgage P&I
73%
$4,227
Property Taxes
13%
$765
Home Insurance
6%
$331
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634