Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.48% first-year return on $198k initial cash invested.
-15.48%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$3,570
Rent
-$2,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $6,126 expenses = $2,556 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,580
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,570
Total Expenses
$6,126
Mortgage P&I
117%
$4,193
Property Taxes
12%
$419
Home Insurance
8%
$300
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393