Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $196k initial cash invested.
-6.91%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$6,634
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,634 income − $7,761 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,634
Total Expenses
$7,761
Mortgage P&I
64%
$4,251
Property Taxes
14%
$949
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730