Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.83% first-year return on $195k initial cash invested.
-16.83%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$4,030
Rent
-$2,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $6,767 expenses = $2,737 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$6,767
Mortgage P&I
103%
$4,150
Property Taxes
23%
$932
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443