Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.32% first-year return on $197k initial cash invested.
-8.32%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$5,103
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $6,466 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$6,466
Mortgage P&I
83%
$4,251
Property Taxes
4%
$183
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561