Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.76% first-year return on $197k initial cash invested.
-7.76%
Cash On Cash
4.72%
Cap Rate
0.76
DSCR
$6,098
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,098 income − $7,369 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,501
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,098
Total Expenses
$7,369
Mortgage P&I
72%
$4,368
Property Taxes
10%
$624
Home Insurance
5%
$303
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671