Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.76% first-year return on $197k initial cash invested.
-8.76%
Cash On Cash
4.9%
Cap Rate
0.75
DSCR
$6,398
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,398 income − $7,833 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.3%
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
$6,398
Total Expenses
$7,833
Mortgage P&I
73%
$4,648
Property Taxes
9%
$572
Home Insurance
5%
$298
HOA
2%
$139
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704