Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.97% first-year return on $197k initial cash invested.
-18.97%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,726
Rent
-$3,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $5,833 expenses = $3,107 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$5,833
Mortgage P&I
157%
$4,267
Property Taxes
10%
$277
Home Insurance
11%
$298
HOA
2%
$64
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300