Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.8% first-year return on $197k initial cash invested.
-18.8%
Cash On Cash
2.17%
Cap Rate
0.34
DSCR
$3,048
Rent
-$3,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $6,127 expenses = $3,079 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,048
Total Expenses
$6,127
Mortgage P&I
147%
$4,495
Property Taxes
10%
$298
Home Insurance
10%
$298
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335