Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11% first-year return on $196k initial cash invested.
-11%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$4,592
Rent
-$1,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $6,385 expenses = $1,793 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,459
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,592
Total Expenses
$6,385
Mortgage P&I
89%
$4,103
Property Taxes
9%
$414
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505