Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.58% first-year return on $197k initial cash invested.
-12.58%
Cash On Cash
3.94%
Cap Rate
0.6
DSCR
$5,626
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,626 income − $7,693 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,530
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,626
Total Expenses
$7,693
Mortgage P&I
83%
$4,645
Property Taxes
15%
$835
Home Insurance
5%
$300
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619