Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.67% first-year return on $195k initial cash invested.
-19.67%
Cash On Cash
2.45%
Cap Rate
0.36
DSCR
$3,282
Rent
-$3,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $6,486 expenses = $3,204 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$6,486
Mortgage P&I
146%
$4,795
Property Taxes
9%
$280
Home Insurance
9%
$296
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361