Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $196k initial cash invested.
-12.69%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$4,102
Rent
-$2,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $6,179 expenses = $2,077 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$6,179
Mortgage P&I
105%
$4,292
Property Taxes
3%
$120
Home Insurance
7%
$298
HOA
2%
$75
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451