Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $197k initial cash invested.
-12.39%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$5,028
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,028 income − $7,061 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,028
Total Expenses
$7,061
Mortgage P&I
86%
$4,327
Property Taxes
14%
$710
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553