Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.8% first-year return on $198k initial cash invested.
-15.8%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$3,840
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $6,449 expenses = $2,609 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,576
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$6,449
Mortgage P&I
122%
$4,684
Property Taxes
4%
$151
Home Insurance
8%
$308
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422