Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $195k initial cash invested.
-10.32%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$5,157
Rent
-$1,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,157 income − $6,830 expenses = $1,673 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,410
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$6,830
Mortgage P&I
81%
$4,175
Property Taxes
12%
$598
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567