Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.27% first-year return on $197k initial cash invested.
-9.27%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$5,956
Rent
-$1,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,956 income − $7,477 expenses = $1,521 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,520
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,956
Total Expenses
$7,477
Mortgage P&I
73%
$4,320
Property Taxes
14%
$835
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655