Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.18% first-year return on $194k initial cash invested.
-6.18%
Cash On Cash
5.5%
Cap Rate
0.84
DSCR
$7,102
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,102 income − $8,102 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,396
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,102
Total Expenses
$8,102
Mortgage P&I
64%
$4,561
Property Taxes
12%
$829
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781