Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.91% first-year return on $198k initial cash invested.
-7.91%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$6,094
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,094 income − $7,403 expenses = $1,309 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,594
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,094
Total Expenses
$7,403
Mortgage P&I
70%
$4,248
Property Taxes
13%
$768
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670