Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.27% first-year return on $195k initial cash invested.
-17.27%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$4,438
Rent
-$2,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $7,249 expenses = $2,811 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,443
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$7,249
Mortgage P&I
98%
$4,332
Property Taxes
22%
$977
Home Insurance
6%
$280
HOA
3%
$150
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488