Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.96% first-year return on $198k initial cash invested.
-2.96%
Cash On Cash
6.31%
Cap Rate
0.97
DSCR
$8,458
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,458 income − $8,948 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,458
Total Expenses
$8,948
Mortgage P&I
55%
$4,668
Property Taxes
7%
$614
Home Insurance
4%
$315
HOA
6%
$476
Property Management
12%
$1,015
CapEx
4%
$338
Vacancy
3%
$254
Maintenance
4%
$338
Other
11%
$930