Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.95% first-year return on $195k initial cash invested.
-8.95%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$4,869
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $6,321 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,415
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,869
Total Expenses
$6,321
Mortgage P&I
85%
$4,156
Property Taxes
4%
$203
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536