Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.51% first-year return on $196k initial cash invested.
-15.51%
Cash On Cash
3.3%
Cap Rate
0.5
DSCR
$5,240
Rent
-$2,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,240 income − $7,779 expenses = $2,539 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,240
Total Expenses
$7,779
Mortgage P&I
89%
$4,669
Property Taxes
20%
$1,030
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576