Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.72% first-year return on $196k initial cash invested.
-13.72%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,952
Rent
-$2,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,952 income − $7,196 expenses = $2,244 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,952
Total Expenses
$7,196
Mortgage P&I
84%
$4,155
Property Taxes
15%
$750
Home Insurance
6%
$297
HOA
6%
$310
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545