Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.08% first-year return on $196k initial cash invested.
-16.08%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,348
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $5,980 expenses = $2,632 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$5,980
Mortgage P&I
126%
$4,232
Property Taxes
9%
$312
Home Insurance
9%
$298
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368