Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $197k initial cash invested.
-8.81%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$5,486
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,486 income − $6,933 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,530
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,486
Total Expenses
$6,933
Mortgage P&I
77%
$4,246
Property Taxes
9%
$508
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603