Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $195k initial cash invested.
-7.19%
Cash On Cash
5.1%
Cap Rate
0.8
DSCR
$6,950
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,950 income − $8,122 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,950
Total Expenses
$8,122
Mortgage P&I
65%
$4,484
Property Taxes
15%
$1,031
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764