Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.09% first-year return on $196k initial cash invested.
-8.09%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$5,466
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,466 income − $6,788 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,466
Total Expenses
$6,788
Mortgage P&I
77%
$4,183
Property Taxes
8%
$435
Home Insurance
6%
$303
HOA
0%
$8
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601