Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $197k initial cash invested.
-10.97%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$5,871
Rent
-$1,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,871 income − $7,673 expenses = $1,802 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,871
Total Expenses
$7,673
Mortgage P&I
73%
$4,298
Property Taxes
13%
$750
Home Insurance
5%
$269
HOA
6%
$359
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646