Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $198k initial cash invested.
-12.82%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$4,258
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $6,378 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$6,378
Mortgage P&I
101%
$4,287
Property Taxes
8%
$343
Home Insurance
7%
$301
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468