Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $194k initial cash invested.
-7.25%
Cash On Cash
4.76%
Cap Rate
0.78
DSCR
$6,513
Rent
-$1,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,513 income − $7,687 expenses = $1,174 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,513
Total Expenses
$7,687
Mortgage P&I
65%
$4,246
Property Taxes
15%
$955
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$716