Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.31% first-year return on $197k initial cash invested.
-18.31%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$2,788
Rent
-$2,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $5,787 expenses = $2,999 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,788
Total Expenses
$5,787
Mortgage P&I
153%
$4,270
Property Taxes
10%
$269
Home Insurance
11%
$298
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307