Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $193k initial cash invested.
-10.65%
Cash On Cash
4.17%
Cap Rate
0.66
DSCR
$5,732
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,732 income − $7,448 expenses = $1,716 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,732
Total Expenses
$7,448
Mortgage P&I
77%
$4,386
Property Taxes
14%
$819
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631