Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.14% first-year return on $193k initial cash invested.
-7.14%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$6,344
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,344 income − $7,495 expenses = $1,151 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%
$8,351
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,344
Total Expenses
$7,495
Mortgage P&I
66%
$4,185
Property Taxes
12%
$784
Home Insurance
5%
$301
HOA
1%
$68
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698