Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $195k initial cash invested.
-12.53%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$4,664
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $6,697 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,413
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,664
Total Expenses
$6,697
Mortgage P&I
89%
$4,143
Property Taxes
12%
$569
Home Insurance
7%
$303
HOA
2%
$95
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513