Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $196k initial cash invested.
-10.13%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$4,600
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,600 income − $6,259 expenses = $1,659 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%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$6,259
Mortgage P&I
93%
$4,290
Property Taxes
2%
$107
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506