Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21% first-year return on $197k initial cash invested.
-21%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,158
Rent
-$3,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $5,597 expenses = $3,439 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
$2,158
Total Expenses
$5,597
Mortgage P&I
199%
$4,290
Property Taxes
13%
$276
Home Insurance
14%
$298
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237