Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.19% first-year return on $196k initial cash invested.
-22.19%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,607
Rent
-$3,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $6,240 expenses = $3,633 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$6,240
Mortgage P&I
161%
$4,208
Property Taxes
32%
$831
Home Insurance
12%
$315
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287