Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.13% first-year return on $197k initial cash invested.
-13.13%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$4,270
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $6,430 expenses = $2,160 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,545
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,270
Total Expenses
$6,430
Mortgage P&I
99%
$4,239
Property Taxes
11%
$459
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470