Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $195k initial cash invested.
-11.85%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$4,712
Rent
-$1,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,712 income − $6,639 expenses = $1,927 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,438
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,712
Total Expenses
$6,639
Mortgage P&I
89%
$4,193
Property Taxes
5%
$218
Home Insurance
7%
$320
HOA
7%
$308
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518