Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.9% first-year return on $197k initial cash invested.
-12.9%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$4,966
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,966 income − $7,087 expenses = $2,121 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,966
Total Expenses
$7,087
Mortgage P&I
87%
$4,317
Property Taxes
17%
$836
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546