Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.12% first-year return on $197k initial cash invested.
-16.12%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$3,855
Rent
-$2,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $6,494 expenses = $2,639 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,855
Total Expenses
$6,494
Mortgage P&I
113%
$4,339
Property Taxes
8%
$304
Home Insurance
8%
$298
HOA
6%
$242
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424