Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.2% first-year return on $195k initial cash invested.
-4.2%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$6,885
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,885 income − $7,566 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,413
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,885
Total Expenses
$7,566
Mortgage P&I
61%
$4,213
Property Taxes
12%
$821
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$207
Maintenance
4%
$275
Other
11%
$757