Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.6% first-year return on $195k initial cash invested.
-13.6%
Cash On Cash
3.9%
Cap Rate
0.58
DSCR
$5,044
Rent
-$2,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $7,257 expenses = $2,213 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,438
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,044
Total Expenses
$7,257
Mortgage P&I
94%
$4,753
Property Taxes
10%
$485
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555