Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $197k initial cash invested.
-11.41%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$5,308
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,308 income − $7,183 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,536
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,308
Total Expenses
$7,183
Mortgage P&I
82%
$4,335
Property Taxes
12%
$611
Home Insurance
6%
$306
HOA
2%
$127
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584