Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $195k initial cash invested.
-11.56%
Cash On Cash
4.18%
Cap Rate
0.64
DSCR
$5,362
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,362 income − $7,237 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,408
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,362
Total Expenses
$7,237
Mortgage P&I
86%
$4,589
Property Taxes
10%
$529
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590