Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.75% first-year return on $196k initial cash invested.
-14.75%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$3,790
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $6,195 expenses = $2,405 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,461
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$6,195
Mortgage P&I
116%
$4,397
Property Taxes
2%
$89
Home Insurance
11%
$419
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417