Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.4% first-year return on $197k initial cash invested.
-9.4%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$5,486
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,486 income − $7,028 expenses = $1,542 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,486
Total Expenses
$7,028
Mortgage P&I
78%
$4,263
Property Taxes
9%
$508
Home Insurance
6%
$308
HOA
2%
$85
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603