Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $197k initial cash invested.
-10.35%
Cash On Cash
4.54%
Cap Rate
0.69
DSCR
$6,102
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,102 income − $7,796 expenses = $1,694 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.3%
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
$6,102
Total Expenses
$7,796
Mortgage P&I
76%
$4,666
Property Taxes
12%
$758
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671