Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.58% first-year return on $196k initial cash invested.
-20.58%
Cash On Cash
2.25%
Cap Rate
0.33
DSCR
$2,954
Rent
-$3,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $6,323 expenses = $3,369 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$6,323
Mortgage P&I
164%
$4,848
Property Taxes
6%
$172
Home Insurance
10%
$298
HOA
0%
$1
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325