Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.57% first-year return on $197k initial cash invested.
-6.57%
Cash On Cash
5.4%
Cap Rate
0.82
DSCR
$6,382
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,382 income − $7,460 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,516
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,382
Total Expenses
$7,460
Mortgage P&I
73%
$4,655
Property Taxes
5%
$325
Home Insurance
5%
$311
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702