Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $198k initial cash invested.
-7.57%
Cash On Cash
4.9%
Cap Rate
0.78
DSCR
$6,312
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,312 income − $7,561 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,570
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,312
Total Expenses
$7,561
Mortgage P&I
71%
$4,496
Property Taxes
10%
$621
Home Insurance
5%
$300
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694