Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $193k initial cash invested.
-14.36%
Cash On Cash
3.8%
Cap Rate
0.56
DSCR
$4,893
Rent
-$2,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,893 income − $7,207 expenses = $2,314 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,893
Total Expenses
$7,207
Mortgage P&I
97%
$4,763
Property Taxes
7%
$357
Home Insurance
6%
$303
HOA
2%
$120
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538