Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.02% first-year return on $196k initial cash invested.
-13.02%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$4,305
Rent
-$2,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $6,435 expenses = $2,130 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,305
Total Expenses
$6,435
Mortgage P&I
100%
$4,295
Property Taxes
7%
$321
Home Insurance
7%
$315
HOA
1%
$40
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474