Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.83% first-year return on $197k initial cash invested.
-12.83%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$4,388
Rent
-$2,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,388 income − $6,489 expenses = $2,101 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
$4,388
Total Expenses
$6,489
Mortgage P&I
97%
$4,264
Property Taxes
10%
$423
Home Insurance
7%
$298
HOA
0%
$10
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483