Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.81% first-year return on $196k initial cash invested.
-6.81%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$6,333
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,333 income − $7,443 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,333
Total Expenses
$7,443
Mortgage P&I
68%
$4,282
Property Taxes
11%
$702
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697