Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.34% first-year return on $193k initial cash invested.
-7.34%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$7,264
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,264 income − $8,445 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,264
Total Expenses
$8,445
Mortgage P&I
58%
$4,244
Property Taxes
20%
$1,471
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799