Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.12% first-year return on $195k initial cash invested.
-7.12%
Cash On Cash
4.87%
Cap Rate
0.78
DSCR
$5,493
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $6,653 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,448
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$6,653
Mortgage P&I
80%
$4,367
Property Taxes
2%
$90
Home Insurance
6%
$303
HOA
0%
$25
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604