Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $196k initial cash invested.
-12.26%
Cash On Cash
3.76%
Cap Rate
0.59
DSCR
$4,852
Rent
-$2,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,852 income − $6,858 expenses = $2,006 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,492
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,852
Total Expenses
$6,858
Mortgage P&I
92%
$4,471
Property Taxes
9%
$422
Home Insurance
6%
$310
HOA
0%
$5
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534