Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $197k initial cash invested.
-13.98%
Cash On Cash
3.35%
Cap Rate
0.53
DSCR
$4,707
Rent
-$2,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $7,007 expenses = $2,300 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,707
Total Expenses
$7,007
Mortgage P&I
96%
$4,497
Property Taxes
12%
$576
Home Insurance
7%
$306
HOA
1%
$28
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518