Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $196k initial cash invested.
-13.31%
Cash On Cash
3.85%
Cap Rate
0.58
DSCR
$5,823
Rent
-$2,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,823 income − $8,000 expenses = $2,177 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,489
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,823
Total Expenses
$8,000
Mortgage P&I
80%
$4,671
Property Taxes
17%
$972
Home Insurance
5%
$297
HOA
1%
$79
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641