Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.62% first-year return on $196k initial cash invested.
-10.62%
Cash On Cash
4.34%
Cap Rate
0.67
DSCR
$5,106
Rent
-$1,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,106 income − $6,838 expenses = $1,732 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,106
Total Expenses
$6,838
Mortgage P&I
90%
$4,591
Property Taxes
4%
$198
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562