Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.63% first-year return on $197k initial cash invested.
-11.63%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$4,918
Rent
-$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $6,831 expenses = $1,913 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,918
Total Expenses
$6,831
Mortgage P&I
86%
$4,208
Property Taxes
12%
$603
Home Insurance
6%
$306
HOA
1%
$41
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541