Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.99% first-year return on $193k initial cash invested.
-11.99%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$4,314
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,314 income − $6,244 expenses = $1,930 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,338
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,314
Total Expenses
$6,244
Mortgage P&I
95%
$4,119
Property Taxes
6%
$260
Home Insurance
7%
$314
HOA
2%
$83
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475