Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.22% first-year return on $193k initial cash invested.
-7.22%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$5,938
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,938 income − $7,101 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,349
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,938
Total Expenses
$7,101
Mortgage P&I
71%
$4,194
Property Taxes
10%
$589
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$653