Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.05% first-year return on $197k initial cash invested.
-13.05%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$4,598
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,598 income − $6,735 expenses = $2,137 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,598
Total Expenses
$6,735
Mortgage P&I
92%
$4,221
Property Taxes
14%
$652
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506