Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.34% first-year return on $196k initial cash invested.
-9.34%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$5,448
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,448 income − $6,970 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,448
Total Expenses
$6,970
Mortgage P&I
79%
$4,322
Property Taxes
9%
$496
Home Insurance
6%
$300
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599