Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $193k initial cash invested.
-11.36%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$4,916
Rent
-$1,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,916 income − $6,745 expenses = $1,829 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,916
Total Expenses
$6,745
Mortgage P&I
85%
$4,177
Property Taxes
12%
$603
Home Insurance
6%
$293
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541