Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $196k initial cash invested.
-16.68%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,143
Rent
-$2,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $6,866 expenses = $2,723 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,472
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$6,866
Mortgage P&I
103%
$4,251
Property Taxes
14%
$596
Home Insurance
7%
$303
HOA
7%
$307
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456