Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.76% first-year return on $198k initial cash invested.
-9.76%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$5,722
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,722 income − $7,330 expenses = $1,608 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,562
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,722
Total Expenses
$7,330
Mortgage P&I
76%
$4,321
Property Taxes
13%
$757
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629