Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.44% first-year return on $195k initial cash invested.
-3.44%
Cash On Cash
6.33%
Cap Rate
0.95
DSCR
$8,331
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,331 income − $8,891 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,443
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,331
Total Expenses
$8,891
Mortgage P&I
56%
$4,678
Property Taxes
10%
$847
Home Insurance
4%
$304
HOA
3%
$230
Property Management
12%
$1,000
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916