Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.62% first-year return on $198k initial cash invested.
-16.62%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$4,226
Rent
-$2,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,226 income − $6,973 expenses = $2,747 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,585
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$6,973
Mortgage P&I
104%
$4,400
Property Taxes
20%
$826
Home Insurance
7%
$310
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465