Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.89% first-year return on $197k initial cash invested.
-13.89%
Cash On Cash
3.27%
Cap Rate
0.52
DSCR
$4,240
Rent
-$2,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $6,515 expenses = $2,275 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,240
Total Expenses
$6,515
Mortgage P&I
104%
$4,420
Property Taxes
8%
$355
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466