Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $198k initial cash invested.
-9.78%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$5,644
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,644 income − $7,254 expenses = $1,610 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,552
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,644
Total Expenses
$7,254
Mortgage P&I
76%
$4,273
Property Taxes
13%
$754
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621