Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.42% first-year return on $197k initial cash invested.
-26.42%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$3,342
Rent
-$4,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $7,681 expenses = $4,339 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$7,681
Mortgage P&I
139%
$4,650
Property Taxes
45%
$1,514
Home Insurance
9%
$313
HOA
2%
$67
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368