Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $196k initial cash invested.
-6.32%
Cash On Cash
4.94%
Cap Rate
0.81
DSCR
$5,877
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,877 income − $6,909 expenses = $1,032 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,472
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,877
Total Expenses
$6,909
Mortgage P&I
73%
$4,282
Property Taxes
6%
$324
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646