Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.35% first-year return on $195k initial cash invested.
-6.35%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$5,702
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,702 income − $6,736 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,702
Total Expenses
$6,736
Mortgage P&I
74%
$4,238
Property Taxes
5%
$262
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627