Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.34% first-year return on $198k initial cash invested.
-19.34%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$3,956
Rent
-$3,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,956 income − $7,140 expenses = $3,184 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%
$8,549
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$7,140
Mortgage P&I
108%
$4,253
Property Taxes
31%
$1,236
Home Insurance
8%
$306
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435