Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.66% first-year return on $197k initial cash invested.
-15.66%
Cash On Cash
3.04%
Cap Rate
0.48
DSCR
$5,278
Rent
-$2,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $7,852 expenses = $2,574 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,533
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$7,852
Mortgage P&I
86%
$4,526
Property Taxes
16%
$846
Home Insurance
6%
$306
HOA
7%
$380
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581