Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.93% first-year return on $198k initial cash invested.
-22.93%
Cash On Cash
1.34%
Cap Rate
0.21
DSCR
$4,866
Rent
-$3,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $8,650 expenses = $3,784 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,866
Total Expenses
$8,650
Mortgage P&I
93%
$4,548
Property Taxes
36%
$1,748
Home Insurance
14%
$699
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535