Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.59% first-year return on $196k initial cash invested.
-16.59%
Cash On Cash
2.97%
Cap Rate
0.45
DSCR
$4,587
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,587 income − $7,301 expenses = $2,714 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,587
Total Expenses
$7,301
Mortgage P&I
101%
$4,631
Property Taxes
18%
$814
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$505