Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.63% first-year return on $198k initial cash invested.
-21.63%
Cash On Cash
1.55%
Cap Rate
0.24
DSCR
$2,856
Rent
-$3,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $6,427 expenses = $3,571 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,577
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$6,427
Mortgage P&I
160%
$4,568
Property Taxes
20%
$582
Home Insurance
11%
$306
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314