Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.62% first-year return on $196k initial cash invested.
-17.62%
Cash On Cash
1.9%
Cap Rate
0.33
DSCR
$2,840
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $5,713 expenses = $2,873 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,459
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,840
Total Expenses
$5,713
Mortgage P&I
144%
$4,101
Property Taxes
12%
$331
Home Insurance
11%
$315
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312