Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.19% first-year return on $195k initial cash invested.
-16.19%
Cash On Cash
2.67%
Cap Rate
0.43
DSCR
$4,161
Rent
-$2,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $6,796 expenses = $2,635 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$6,796
Mortgage P&I
105%
$4,350
Property Taxes
16%
$666
Home Insurance
7%
$308
HOA
1%
$58
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458