Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.18% first-year return on $196k initial cash invested.
-17.18%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$3,921
Rent
-$2,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $6,725 expenses = $2,804 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,467
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$6,725
Mortgage P&I
113%
$4,430
Property Taxes
15%
$596
Home Insurance
8%
$315
HOA
1%
$50
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431