Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.07% first-year return on $195k initial cash invested.
-8.07%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$5,414
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,414 income − $6,728 expenses = $1,314 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
$5,414
Total Expenses
$6,728
Mortgage P&I
79%
$4,262
Property Taxes
6%
$318
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596