Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $197k initial cash invested.
-12.84%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$4,140
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $6,243 expenses = $2,103 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,502
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$6,243
Mortgage P&I
102%
$4,238
Property Taxes
7%
$291
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455