Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.27% first-year return on $195k initial cash invested.
-10.27%
Cash On Cash
4.55%
Cap Rate
0.69
DSCR
$6,291
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,291 income − $7,957 expenses = $1,666 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,291
Total Expenses
$7,957
Mortgage P&I
73%
$4,605
Property Taxes
13%
$829
Home Insurance
5%
$298
HOA
1%
$85
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692