Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.47% first-year return on $196k initial cash invested.
-19.47%
Cash On Cash
2.19%
Cap Rate
0.34
DSCR
$3,008
Rent
-$3,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $6,193 expenses = $3,185 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$6,193
Mortgage P&I
153%
$4,613
Property Taxes
9%
$261
Home Insurance
10%
$297
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331