Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $197k initial cash invested.
-11.55%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$5,202
Rent
-$1,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,202 income − $7,093 expenses = $1,891 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,202
Total Expenses
$7,093
Mortgage P&I
85%
$4,415
Property Taxes
12%
$612
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572