Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $197k initial cash invested.
-11.48%
Cash On Cash
4.17%
Cap Rate
0.64
DSCR
$5,450
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,450 income − $7,334 expenses = $1,884 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,518
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,450
Total Expenses
$7,334
Mortgage P&I
85%
$4,629
Property Taxes
10%
$550
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600