Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.39% first-year return on $197k initial cash invested.
-18.39%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$3,006
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $6,017 expenses = $3,011 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,006
Total Expenses
$6,017
Mortgage P&I
149%
$4,483
Property Taxes
7%
$214
Home Insurance
10%
$298
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331