Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $194k initial cash invested.
-10.91%
Cash On Cash
4.13%
Cap Rate
0.66
DSCR
$6,336
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,336 income − $8,096 expenses = $1,760 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,365
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,336
Total Expenses
$8,096
Mortgage P&I
69%
$4,387
Property Taxes
13%
$838
Home Insurance
5%
$301
HOA
7%
$417
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697