Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.57% first-year return on $197k initial cash invested.
-8.57%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$5,860
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,860 income − $7,264 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,860
Total Expenses
$7,264
Mortgage P&I
73%
$4,274
Property Taxes
12%
$701
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$645