Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.44% first-year return on $197k initial cash invested.
-18.44%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,420
Rent
-$3,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $5,439 expenses = $3,019 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,420
Total Expenses
$5,439
Mortgage P&I
173%
$4,197
Property Taxes
5%
$121
Home Insurance
12%
$298
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266