Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.18% first-year return on $197k initial cash invested.
-11.18%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$5,184
Rent
-$1,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,184 income − $7,017 expenses = $1,833 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,509
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,184
Total Expenses
$7,017
Mortgage P&I
82%
$4,260
Property Taxes
14%
$715
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570