Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.97% first-year return on $195k initial cash invested.
-7.97%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$5,676
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,676 income − $6,974 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,445
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,676
Total Expenses
$6,974
Mortgage P&I
74%
$4,215
Property Taxes
9%
$533
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624