Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $197k initial cash invested.
-13.44%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$4,812
Rent
-$2,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $7,013 expenses = $2,201 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,812
Total Expenses
$7,013
Mortgage P&I
90%
$4,312
Property Taxes
16%
$763
Home Insurance
6%
$298
HOA
0%
$6
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529