Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $194k initial cash invested.
-7.62%
Cash On Cash
4.72%
Cap Rate
0.77
DSCR
$6,278
Rent
-$1,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,278 income − $7,511 expenses = $1,233 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,278
Total Expenses
$7,511
Mortgage P&I
68%
$4,280
Property Taxes
13%
$800
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691