Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.49% first-year return on $196k initial cash invested.
-12.49%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$4,239
Rent
-$2,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,239 income − $6,282 expenses = $2,043 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,239
Total Expenses
$6,282
Mortgage P&I
101%
$4,270
Property Taxes
6%
$273
Home Insurance
7%
$297
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466