Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $195k initial cash invested.
-6.33%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$5,882
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,882 income − $6,911 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,437
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,882
Total Expenses
$6,911
Mortgage P&I
71%
$4,201
Property Taxes
5%
$293
Home Insurance
5%
$298
HOA
2%
$120
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647