Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.75% first-year return on $197k initial cash invested.
-13.75%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$4,850
Rent
-$2,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,850 income − $7,102 expenses = $2,252 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,850
Total Expenses
$7,102
Mortgage P&I
86%
$4,159
Property Taxes
21%
$995
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534