Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.63% first-year return on $197k initial cash invested.
-8.63%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$6,075
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,075 income − $7,489 expenses = $1,414 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,075
Total Expenses
$7,489
Mortgage P&I
69%
$4,221
Property Taxes
12%
$709
Home Insurance
5%
$308
HOA
3%
$186
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668