Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $195k initial cash invested.
-6.32%
Cash On Cash
4.95%
Cap Rate
0.81
DSCR
$5,613
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,613 income − $6,641 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,613
Total Expenses
$6,641
Mortgage P&I
76%
$4,279
Property Taxes
3%
$150
Home Insurance
5%
$303
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$617