Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.72% first-year return on $196k initial cash invested.
-11.72%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$4,534
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,534 income − $6,451 expenses = $1,917 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,534
Total Expenses
$6,451
Mortgage P&I
93%
$4,231
Property Taxes
7%
$308
Home Insurance
8%
$348
HOA
1%
$23
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499