Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.29% first-year return on $195k initial cash invested.
-10.29%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$5,076
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $6,745 expenses = $1,669 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,076
Total Expenses
$6,745
Mortgage P&I
82%
$4,177
Property Taxes
11%
$542
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558