Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $196k initial cash invested.
-6.25%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$5,592
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $6,612 expenses = $1,020 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,464
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,592
Total Expenses
$6,612
Mortgage P&I
75%
$4,166
Property Taxes
4%
$246
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615