Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $195k initial cash invested.
-7.1%
Cash On Cash
5.1%
Cap Rate
0.81
DSCR
$7,815
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,815 income − $8,968 expenses = $1,153 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,417
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,815
Total Expenses
$8,968
Mortgage P&I
57%
$4,420
Property Taxes
20%
$1,601
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$938
CapEx
4%
$313
Vacancy
3%
$234
Maintenance
4%
$313
Other
11%
$860