Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.71% first-year return on $195k initial cash invested.
-6.71%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$6,144
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,144 income − $7,232 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,144
Total Expenses
$7,232
Mortgage P&I
69%
$4,254
Property Taxes
9%
$583
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676