Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.09% first-year return on $195k initial cash invested.
-9.09%
Cash On Cash
4.62%
Cap Rate
0.73
DSCR
$6,315
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,315 income − $7,796 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,315
Total Expenses
$7,796
Mortgage P&I
71%
$4,483
Property Taxes
13%
$828
Home Insurance
5%
$297
HOA
1%
$40
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$189
Maintenance
4%
$253
Other
11%
$695