Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.56% first-year return on $197k initial cash invested.
-10.56%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$5,216
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,216 income − $6,946 expenses = $1,730 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,216
Total Expenses
$6,946
Mortgage P&I
82%
$4,300
Property Taxes
11%
$559
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574