Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $196k initial cash invested.
-7.63%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$5,592
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $6,837 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,470
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,592
Total Expenses
$6,837
Mortgage P&I
75%
$4,179
Property Taxes
8%
$443
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615