Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.89% first-year return on $195k initial cash invested.
-16.89%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$4,131
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $6,874 expenses = $2,743 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$6,874
Mortgage P&I
107%
$4,430
Property Taxes
14%
$585
Home Insurance
11%
$455
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454