Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $196k initial cash invested.
-7.51%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$6,014
Rent
-$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,014 income − $7,239 expenses = $1,225 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,014
Total Expenses
$7,239
Mortgage P&I
69%
$4,171
Property Taxes
12%
$724
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662