Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $198k initial cash invested.
-10.64%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$5,196
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,196 income − $6,948 expenses = $1,752 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,196
Total Expenses
$6,948
Mortgage P&I
82%
$4,235
Property Taxes
10%
$542
Home Insurance
6%
$296
HOA
2%
$107
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572