Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.43% first-year return on $197k initial cash invested.
-23.43%
Cash On Cash
1.32%
Cap Rate
0.2
DSCR
$2,584
Rent
-$3,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $6,420 expenses = $3,836 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
$2,584
Total Expenses
$6,420
Mortgage P&I
181%
$4,667
Property Taxes
22%
$577
Home Insurance
12%
$298
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284