Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.04% first-year return on $197k initial cash invested.
-10.04%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$4,761
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,761 income − $6,405 expenses = $1,644 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,761
Total Expenses
$6,405
Mortgage P&I
89%
$4,255
Property Taxes
5%
$234
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524