Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $195k initial cash invested.
-14.34%
Cash On Cash
3.25%
Cap Rate
0.52
DSCR
$4,828
Rent
-$2,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,828 income − $7,159 expenses = $2,331 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,433
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,828
Total Expenses
$7,159
Mortgage P&I
92%
$4,422
Property Taxes
16%
$795
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531