Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.35% first-year return on $197k initial cash invested.
-6.35%
Cash On Cash
5.49%
Cap Rate
0.83
DSCR
$6,378
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,378 income − $7,419 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,378
Total Expenses
$7,419
Mortgage P&I
73%
$4,679
Property Taxes
4%
$268
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702