Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.23% first-year return on $197k initial cash invested.
-11.23%
Cash On Cash
4.28%
Cap Rate
0.65
DSCR
$4,712
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,712 income − $6,556 expenses = $1,844 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,527
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,712
Total Expenses
$6,556
Mortgage P&I
100%
$4,694
Property Taxes
0%
$0
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518