Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $196k initial cash invested.
-10.71%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$4,862
Rent
-$1,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,862 income − $6,615 expenses = $1,753 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,497
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,862
Total Expenses
$6,615
Mortgage P&I
88%
$4,287
Property Taxes
8%
$368
Home Insurance
6%
$308
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535