Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.07% first-year return on $195k initial cash invested.
-9.07%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$5,920
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,920 income − $7,393 expenses = $1,473 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%
$8,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,920
Total Expenses
$7,393
Mortgage P&I
71%
$4,181
Property Taxes
15%
$901
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651