Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $195k initial cash invested.
-14.84%
Cash On Cash
3.5%
Cap Rate
0.53
DSCR
$5,174
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,174 income − $7,581 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,174
Total Expenses
$7,581
Mortgage P&I
90%
$4,651
Property Taxes
17%
$873
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569