Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.14% first-year return on $195k initial cash invested.
-9.14%
Cash On Cash
4.39%
Cap Rate
0.71
DSCR
$5,967
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,967 income − $7,450 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,410
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,967
Total Expenses
$7,450
Mortgage P&I
72%
$4,324
Property Taxes
13%
$798
Home Insurance
5%
$299
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656