Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $195k initial cash invested.
-11.16%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$5,667
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,667 income − $7,481 expenses = $1,814 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,427
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,667
Total Expenses
$7,481
Mortgage P&I
72%
$4,064
Property Taxes
17%
$945
Home Insurance
5%
$304
HOA
4%
$241
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623