Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.83% first-year return on $195k initial cash invested.
-9.83%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$4,617
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,617 income − $6,217 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,617
Total Expenses
$6,217
Mortgage P&I
90%
$4,160
Property Taxes
4%
$190
Home Insurance
6%
$296
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508