Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $195k initial cash invested.
-14.34%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$3,864
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $6,194 expenses = $2,330 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,430
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$6,194
Mortgage P&I
108%
$4,172
Property Taxes
11%
$409
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425