Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.68% first-year return on $196k initial cash invested.
-6.68%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$5,350
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,350 income − $6,444 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,350
Total Expenses
$6,444
Mortgage P&I
78%
$4,181
Property Taxes
3%
$148
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588