Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $198k initial cash invested.
-6.91%
Cash On Cash
5.42%
Cap Rate
0.82
DSCR
$7,616
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,616 income − $8,756 expenses = $1,140 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,616
Total Expenses
$8,756
Mortgage P&I
62%
$4,708
Property Taxes
16%
$1,190
Home Insurance
4%
$268
HOA
0%
$0
Property Management
12%
$914
CapEx
4%
$305
Vacancy
3%
$228
Maintenance
4%
$305
Other
11%
$838