Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.95% first-year return on $196k initial cash invested.
-14.95%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,840
Rent
-$2,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $6,286 expenses = $2,446 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,840
Total Expenses
$6,286
Mortgage P&I
111%
$4,268
Property Taxes
11%
$415
Home Insurance
8%
$297
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422