Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.84% first-year return on $195k initial cash invested.
-8.84%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$6,135
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,135 income − $7,575 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,448
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,135
Total Expenses
$7,575
Mortgage P&I
70%
$4,278
Property Taxes
11%
$676
Home Insurance
5%
$304
HOA
4%
$232
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675