Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $197k initial cash invested.
-10.64%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$5,511
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,511 income − $7,257 expenses = $1,746 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,524
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,511
Total Expenses
$7,257
Mortgage P&I
77%
$4,270
Property Taxes
14%
$753
Home Insurance
6%
$332
HOA
1%
$30
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606