Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.53% first-year return on $198k initial cash invested.
-8.53%
Cash On Cash
5.06%
Cap Rate
0.76
DSCR
$6,738
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,738 income − $8,142 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,553
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,738
Total Expenses
$8,142
Mortgage P&I
70%
$4,739
Property Taxes
11%
$760
Home Insurance
5%
$304
HOA
1%
$47
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$741