Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.86% first-year return on $198k initial cash invested.
-10.86%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$5,484
Rent
-$1,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,484 income − $7,274 expenses = $1,790 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,484
Total Expenses
$7,274
Mortgage P&I
78%
$4,253
Property Taxes
16%
$853
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603