Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.22% first-year return on $195k initial cash invested.
-15.22%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,972
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $6,451 expenses = $2,479 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,448
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$6,451
Mortgage P&I
106%
$4,208
Property Taxes
13%
$513
Home Insurance
8%
$306
HOA
2%
$73
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437