Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.15% first-year return on $197k initial cash invested.
-14.15%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$3,675
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $5,992 expenses = $2,317 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$5,992
Mortgage P&I
112%
$4,099
Property Taxes
9%
$329
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404