Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.95% first-year return on $197k initial cash invested.
-8.95%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$4,797
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,797 income − $6,263 expenses = $1,466 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,797
Total Expenses
$6,263
Mortgage P&I
90%
$4,328
Property Taxes
0%
$5
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528