Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $196k initial cash invested.
-6.69%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$5,480
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,480 income − $6,575 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,480
Total Expenses
$6,575
Mortgage P&I
78%
$4,279
Property Taxes
2%
$136
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603