Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.9% first-year return on $195k initial cash invested.
-11.9%
Cash On Cash
3.76%
Cap Rate
0.6
DSCR
$4,982
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $6,913 expenses = $1,931 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$6,913
Mortgage P&I
88%
$4,365
Property Taxes
11%
$554
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548