Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.2% first-year return on $198k initial cash invested.
-11.2%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$4,677
Rent
-$1,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,677 income − $6,520 expenses = $1,843 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,677
Total Expenses
$6,520
Mortgage P&I
93%
$4,345
Property Taxes
5%
$256
Home Insurance
6%
$299
HOA
1%
$31
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514