Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.32% first-year return on $198k initial cash invested.
-12.32%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$4,554
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $6,585 expenses = $2,031 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,554
Total Expenses
$6,585
Mortgage P&I
94%
$4,289
Property Taxes
10%
$435
Home Insurance
7%
$313
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501