Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $197k initial cash invested.
-13.98%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$4,102
Rent
-$2,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $6,402 expenses = $2,300 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$6,402
Mortgage P&I
105%
$4,289
Property Taxes
7%
$271
Home Insurance
8%
$313
HOA
3%
$135
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451