Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $195k initial cash invested.
-15.17%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$4,418
Rent
-$2,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $6,881 expenses = $2,463 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,421
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$6,881
Mortgage P&I
97%
$4,270
Property Taxes
18%
$802
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486