Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.06% first-year return on $197k initial cash invested.
-23.06%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$2,667
Rent
-$3,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $6,460 expenses = $3,793 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,667
Total Expenses
$6,460
Mortgage P&I
168%
$4,474
Property Taxes
29%
$775
Home Insurance
11%
$304
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293