Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.79% first-year return on $197k initial cash invested.
-17.79%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$2,870
Rent
-$2,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $5,783 expenses = $2,913 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
$2,870
Total Expenses
$5,783
Mortgage P&I
148%
$4,244
Property Taxes
9%
$262
Home Insurance
10%
$298
HOA
0%
$3
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316