Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.22% first-year return on $195k initial cash invested.
-8.22%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$5,964
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,964 income − $7,301 expenses = $1,337 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%
$8,438
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,964
Total Expenses
$7,301
Mortgage P&I
71%
$4,261
Property Taxes
9%
$517
Home Insurance
5%
$294
HOA
3%
$200
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656