Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.18% first-year return on $197k initial cash invested.
-8.18%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$5,739
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,739 income − $7,083 expenses = $1,344 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,530
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,739
Total Expenses
$7,083
Mortgage P&I
74%
$4,266
Property Taxes
10%
$564
Home Insurance
5%
$301
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631