Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.63% first-year return on $197k initial cash invested.
-15.63%
Cash On Cash
3.27%
Cap Rate
0.49
DSCR
$4,941
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,941 income − $7,505 expenses = $2,564 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,941
Total Expenses
$7,505
Mortgage P&I
95%
$4,683
Property Taxes
17%
$840
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544