Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.68% first-year return on $197k initial cash invested.
-9.68%
Cash On Cash
4.23%
Cap Rate
0.69
DSCR
$6,666
Rent
-$1,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,666 income − $8,253 expenses = $1,587 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,666
Total Expenses
$8,253
Mortgage P&I
65%
$4,320
Property Taxes
17%
$1,147
Home Insurance
4%
$298
HOA
3%
$221
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733