Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.39% first-year return on $197k initial cash invested.
-13.39%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$4,932
Rent
-$2,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $7,135 expenses = $2,203 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,544
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$7,135
Mortgage P&I
87%
$4,277
Property Taxes
18%
$877
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543