Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.94% first-year return on $196k initial cash invested.
-12.94%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$5,084
Rent
-$2,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,084 income − $7,194 expenses = $2,110 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,084
Total Expenses
$7,194
Mortgage P&I
85%
$4,317
Property Taxes
15%
$766
Home Insurance
6%
$301
HOA
2%
$82
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559