Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.28% first-year return on $196k initial cash invested.
-12.28%
Cash On Cash
4.05%
Cap Rate
0.62
DSCR
$6,446
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,446 income − $8,455 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,446
Total Expenses
$8,455
Mortgage P&I
72%
$4,616
Property Taxes
21%
$1,350
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709