Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.87% first-year return on $198k initial cash invested.
-15.87%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$4,197
Rent
-$2,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $6,812 expenses = $2,615 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%
$8,560
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$6,812
Mortgage P&I
102%
$4,287
Property Taxes
19%
$783
Home Insurance
7%
$314
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462