Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.55% first-year return on $197k initial cash invested.
-22.55%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$3,342
Rent
-$3,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $7,034 expenses = $3,692 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$7,034
Mortgage P&I
131%
$4,373
Property Taxes
37%
$1,226
Home Insurance
9%
$298
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368