Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.19% first-year return on $195k initial cash invested.
-9.19%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$5,440
Rent
-$1,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,440 income − $6,929 expenses = $1,489 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%
$8,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,440
Total Expenses
$6,929
Mortgage P&I
76%
$4,159
Property Taxes
12%
$626
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598