Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $197k initial cash invested.
-14.86%
Cash On Cash
3.28%
Cap Rate
0.51
DSCR
$4,341
Rent
-$2,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,341 income − $6,777 expenses = $2,436 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,508
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,341
Total Expenses
$6,777
Mortgage P&I
106%
$4,590
Property Taxes
8%
$328
Home Insurance
7%
$312
HOA
2%
$70
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478