Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $197k initial cash invested.
-16.04%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$3,752
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $6,384 expenses = $2,632 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,521
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$6,384
Mortgage P&I
115%
$4,304
Property Taxes
13%
$494
Home Insurance
8%
$310
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413