Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.18% first-year return on $195k initial cash invested.
-11.18%
Cash On Cash
4.21%
Cap Rate
0.65
DSCR
$5,834
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,834 income − $7,651 expenses = $1,817 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,426
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,834
Total Expenses
$7,651
Mortgage P&I
78%
$4,541
Property Taxes
14%
$829
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642