Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.07% first-year return on $196k initial cash invested.
-7.07%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$6,009
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,009 income − $7,161 expenses = $1,152 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,009
Total Expenses
$7,161
Mortgage P&I
71%
$4,269
Property Taxes
9%
$570
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661