Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $198k initial cash invested.
-15.17%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,768
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $6,268 expenses = $2,500 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,561
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$6,268
Mortgage P&I
114%
$4,292
Property Taxes
9%
$349
Home Insurance
8%
$304
HOA
1%
$42
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414