Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $197k initial cash invested.
-14.83%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$4,149
Rent
-$2,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,149 income − $6,588 expenses = $2,439 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,542
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$6,588
Mortgage P&I
103%
$4,270
Property Taxes
14%
$593
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456