Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.92% first-year return on $198k initial cash invested.
-12.92%
Cash On Cash
3.88%
Cap Rate
0.59
DSCR
$5,680
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,680 income − $7,812 expenses = $2,132 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,680
Total Expenses
$7,812
Mortgage P&I
82%
$4,674
Property Taxes
15%
$846
Home Insurance
5%
$301
HOA
1%
$60
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625