Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.49% first-year return on $198k initial cash invested.
-16.49%
Cash On Cash
2.73%
Cap Rate
0.43
DSCR
$3,363
Rent
-$2,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $6,085 expenses = $2,722 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%
$8,578
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$6,085
Mortgage P&I
135%
$4,541
Property Taxes
3%
$87
Home Insurance
9%
$312
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370