Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.97% first-year return on $195k initial cash invested.
-16.97%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$3,099
Rent
-$2,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $5,864 expenses = $2,765 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$5,864
Mortgage P&I
139%
$4,308
Property Taxes
4%
$139
Home Insurance
10%
$313
HOA
2%
$50
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341