Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.64% first-year return on $197k initial cash invested.
-18.64%
Cash On Cash
2.16%
Cap Rate
0.34
DSCR
$3,464
Rent
-$3,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $6,517 expenses = $3,053 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,464
Total Expenses
$6,517
Mortgage P&I
128%
$4,444
Property Taxes
17%
$596
Home Insurance
9%
$298
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381