Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.96% first-year return on $198k initial cash invested.
-11.96%
Cash On Cash
4.04%
Cap Rate
0.62
DSCR
$5,834
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,834 income − $7,804 expenses = $1,970 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,557
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,834
Total Expenses
$7,804
Mortgage P&I
79%
$4,617
Property Taxes
15%
$853
Home Insurance
5%
$306
HOA
1%
$45
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642