Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.68% first-year return on $197k initial cash invested.
-19.68%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$3,268
Rent
-$3,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $6,495 expenses = $3,227 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$6,495
Mortgage P&I
128%
$4,196
Property Taxes
27%
$882
Home Insurance
9%
$306
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359