Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.05% first-year return on $196k initial cash invested.
-11.05%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$4,611
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,611 income − $6,412 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,459
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,611
Total Expenses
$6,412
Mortgage P&I
89%
$4,120
Property Taxes
8%
$386
Home Insurance
6%
$297
HOA
1%
$43
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507