Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $195k initial cash invested.
-8.15%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$6,375
Rent
-$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,375 income − $7,698 expenses = $1,323 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,375
Total Expenses
$7,698
Mortgage P&I
66%
$4,195
Property Taxes
16%
$1,046
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701