Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.8% first-year return on $197k initial cash invested.
-7.8%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$6,622
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,622 income − $7,903 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,526
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,622
Total Expenses
$7,903
Mortgage P&I
66%
$4,378
Property Taxes
14%
$928
Home Insurance
5%
$345
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728