Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.05% first-year return on $196k initial cash invested.
-11.05%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$4,203
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $6,011 expenses = $1,808 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$6,011
Mortgage P&I
101%
$4,235
Property Taxes
0%
$9
Home Insurance
7%
$297
HOA
1%
$42
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462