Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.24% first-year return on $196k initial cash invested.
-9.24%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$5,793
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,793 income − $7,304 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,793
Total Expenses
$7,304
Mortgage P&I
74%
$4,307
Property Taxes
13%
$730
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637