Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $197k initial cash invested.
-12.55%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$4,998
Rent
-$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $7,061 expenses = $2,063 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$7,061
Mortgage P&I
86%
$4,314
Property Taxes
10%
$494
Home Insurance
6%
$303
HOA
5%
$250
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550