Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.75% first-year return on $197k initial cash invested.
-17.75%
Cash On Cash
2.65%
Cap Rate
0.4
DSCR
$3,426
Rent
-$2,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $6,332 expenses = $2,906 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$6,332
Mortgage P&I
136%
$4,648
Property Taxes
6%
$221
Home Insurance
9%
$298
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377