Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $197k initial cash invested.
-12.08%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$4,950
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,950 income − $6,928 expenses = $1,978 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,950
Total Expenses
$6,928
Mortgage P&I
84%
$4,173
Property Taxes
16%
$775
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544