Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $196k initial cash invested.
-9.56%
Cash On Cash
4.69%
Cap Rate
0.72
DSCR
$6,394
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,394 income − $7,958 expenses = $1,564 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,494
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,394
Total Expenses
$7,958
Mortgage P&I
72%
$4,625
Property Taxes
13%
$853
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703