Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $196k initial cash invested.
-10.32%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$5,496
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,496 income − $7,180 expenses = $1,684 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,496
Total Expenses
$7,180
Mortgage P&I
76%
$4,203
Property Taxes
15%
$827
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605