Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.33% first-year return on $196k initial cash invested.
-10.33%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$5,796
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,796 income − $7,481 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,464
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,796
Total Expenses
$7,481
Mortgage P&I
75%
$4,349
Property Taxes
15%
$863
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638