Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $196k initial cash invested.
-10.09%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$5,098
Rent
-$1,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,098 income − $6,744 expenses = $1,646 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,098
Total Expenses
$6,744
Mortgage P&I
82%
$4,157
Property Taxes
11%
$540
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561