Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.04% first-year return on $198k initial cash invested.
-15.04%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$3,672
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $6,153 expenses = $2,481 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,572
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$6,153
Mortgage P&I
116%
$4,255
Property Taxes
9%
$338
Home Insurance
8%
$311
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404