Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.42% first-year return on $197k initial cash invested.
-9.42%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$6,417
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,417 income − $7,964 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,532
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,417
Total Expenses
$7,964
Mortgage P&I
67%
$4,286
Property Taxes
13%
$802
Home Insurance
5%
$308
HOA
6%
$385
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706