Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.19% first-year return on $197k initial cash invested.
-20.19%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$4,335
Rent
-$3,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,335 income − $7,641 expenses = $3,306 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%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,335
Total Expenses
$7,641
Mortgage P&I
101%
$4,364
Property Taxes
27%
$1,175
Home Insurance
7%
$298
HOA
8%
$331
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477