Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.07% first-year return on $195k initial cash invested.
-17.07%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,626
Rent
-$2,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $7,404 expenses = $2,778 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,442
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$7,404
Mortgage P&I
93%
$4,289
Property Taxes
27%
$1,266
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509