Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $197k initial cash invested.
-13.58%
Cash On Cash
3.43%
Cap Rate
0.55
DSCR
$5,034
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,034 income − $7,260 expenses = $2,226 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,508
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,034
Total Expenses
$7,260
Mortgage P&I
89%
$4,455
Property Taxes
16%
$790
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554