Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.91% first-year return on $198k initial cash invested.
-20.91%
Cash On Cash
2.13%
Cap Rate
0.31
DSCR
$2,805
Rent
-$3,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $6,248 expenses = $3,443 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
7.7%
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
$2,805
Total Expenses
$6,248
Mortgage P&I
173%
$4,852
Property Taxes
5%
$143
Home Insurance
11%
$299
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309