Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.79% first-year return on $194k initial cash invested.
-12.79%
Cash On Cash
3.62%
Cap Rate
0.58
DSCR
$5,122
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,122 income − $7,192 expenses = $2,070 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,388
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$7,192
Mortgage P&I
86%
$4,393
Property Taxes
15%
$760
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563