Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.43% first-year return on $196k initial cash invested.
-17.43%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$3,894
Rent
-$2,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $6,735 expenses = $2,841 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,457
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,894
Total Expenses
$6,735
Mortgage P&I
111%
$4,303
Property Taxes
21%
$802
Home Insurance
8%
$306
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428