Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.94% first-year return on $196k initial cash invested.
-14.94%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$4,194
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $6,637 expenses = $2,443 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,485
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$6,637
Mortgage P&I
101%
$4,235
Property Taxes
16%
$661
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461