Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.45% first-year return on $195k initial cash invested.
-14.45%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$4,172
Rent
-$2,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $6,521 expenses = $2,349 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,433
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$6,521
Mortgage P&I
104%
$4,346
Property Taxes
11%
$453
Home Insurance
7%
$303
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459