Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.21% first-year return on $198k initial cash invested.
-17.21%
Cash On Cash
2.9%
Cap Rate
0.44
DSCR
$4,106
Rent
-$2,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $6,943 expenses = $2,837 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,563
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$6,943
Mortgage P&I
115%
$4,740
Property Taxes
8%
$319
Home Insurance
12%
$488
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452