Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $196k initial cash invested.
-13.07%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$4,353
Rent
-$2,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,353 income − $6,493 expenses = $2,140 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,353
Total Expenses
$6,493
Mortgage P&I
98%
$4,266
Property Taxes
5%
$232
Home Insurance
7%
$298
HOA
5%
$217
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479