Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $198k initial cash invested.
-6.84%
Cash On Cash
4.93%
Cap Rate
0.8
DSCR
$6,602
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,602 income − $7,732 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,583
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,602
Total Expenses
$7,732
Mortgage P&I
67%
$4,392
Property Taxes
12%
$793
Home Insurance
5%
$303
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726