Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.3% first-year return on $198k initial cash invested.
-18.3%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$2,900
Rent
-$3,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $5,925 expenses = $3,025 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,588
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$5,925
Mortgage P&I
147%
$4,260
Property Taxes
13%
$366
Home Insurance
11%
$313
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319