Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $197k initial cash invested.
-8.21%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$5,481
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $6,829 expenses = $1,348 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,524
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,481
Total Expenses
$6,829
Mortgage P&I
77%
$4,242
Property Taxes
8%
$427
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603