Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.55% first-year return on $196k initial cash invested.
-15.55%
Cash On Cash
3%
Cap Rate
0.48
DSCR
$5,180
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $7,726 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,498
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$7,726
Mortgage P&I
86%
$4,462
Property Taxes
16%
$836
Home Insurance
6%
$297
HOA
7%
$370
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570