Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $195k initial cash invested.
-8.21%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$6,024
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,024 income − $7,360 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,024
Total Expenses
$7,360
Mortgage P&I
71%
$4,274
Property Taxes
12%
$740
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663