Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.18% first-year return on $196k initial cash invested.
-18.18%
Cash On Cash
2.73%
Cap Rate
0.41
DSCR
$3,759
Rent
-$2,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $6,736 expenses = $2,977 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$6,736
Mortgage P&I
127%
$4,758
Property Taxes
11%
$395
Home Insurance
8%
$298
HOA
0%
$8
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413