Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $196k initial cash invested.
-11.14%
Cash On Cash
4.05%
Cap Rate
0.64
DSCR
$5,686
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,686 income − $7,502 expenses = $1,816 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,686
Total Expenses
$7,502
Mortgage P&I
78%
$4,443
Property Taxes
15%
$831
Home Insurance
5%
$296
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$171
Maintenance
4%
$227
Other
11%
$625