Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.93% first-year return on $197k initial cash invested.
-23.93%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$3,454
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $7,372 expenses = $3,918 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$7,372
Mortgage P&I
124%
$4,298
Property Taxes
46%
$1,602
Home Insurance
9%
$298
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380