Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $196k initial cash invested.
-9.23%
Cash On Cash
4.54%
Cap Rate
0.72
DSCR
$6,489
Rent
-$1,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,489 income − $7,993 expenses = $1,504 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,489
Total Expenses
$7,993
Mortgage P&I
69%
$4,445
Property Taxes
14%
$914
Home Insurance
5%
$326
HOA
2%
$100
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714