Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.09% first-year return on $194k initial cash invested.
-7.09%
Cash On Cash
5.22%
Cap Rate
0.81
DSCR
$6,798
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,798 income − $7,941 expenses = $1,143 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,359
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,798
Total Expenses
$7,941
Mortgage P&I
66%
$4,510
Property Taxes
12%
$825
Home Insurance
4%
$294
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748