Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.24% first-year return on $194k initial cash invested.
-4.24%
Cash On Cash
5.59%
Cap Rate
0.91
DSCR
$7,858
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,858 income − $8,543 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,858
Total Expenses
$8,543
Mortgage P&I
54%
$4,278
Property Taxes
9%
$668
Home Insurance
4%
$304
HOA
8%
$622
Property Management
12%
$943
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864