Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $196k initial cash invested.
-9.48%
Cash On Cash
4.6%
Cap Rate
0.71
DSCR
$6,068
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,068 income − $7,620 expenses = $1,552 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,068
Total Expenses
$7,620
Mortgage P&I
75%
$4,562
Property Taxes
12%
$698
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667