Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.42% first-year return on $196k initial cash invested.
-14.42%
Cash On Cash
3.52%
Cap Rate
0.53
DSCR
$4,431
Rent
-$2,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $6,787 expenses = $2,356 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$6,787
Mortgage P&I
105%
$4,669
Property Taxes
7%
$302
Home Insurance
7%
$310
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487