Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $198k initial cash invested.
-11.68%
Cash On Cash
4.19%
Cap Rate
0.64
DSCR
$5,590
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,590 income − $7,521 expenses = $1,931 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,593
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,590
Total Expenses
$7,521
Mortgage P&I
84%
$4,709
Property Taxes
11%
$602
Home Insurance
6%
$308
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615