Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $197k initial cash invested.
-10.14%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$5,848
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,848 income − $7,512 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,521
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,848
Total Expenses
$7,512
Mortgage P&I
74%
$4,342
Property Taxes
14%
$833
Home Insurance
6%
$332
HOA
0%
$17
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643