Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $196k initial cash invested.
-10.87%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$5,151
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $6,930 expenses = $1,779 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$6,930
Mortgage P&I
84%
$4,347
Property Taxes
10%
$533
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567