Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $198k initial cash invested.
-11.42%
Cash On Cash
3.9%
Cap Rate
0.62
DSCR
$5,036
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,036 income − $6,920 expenses = $1,884 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,568
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$6,920
Mortgage P&I
89%
$4,465
Property Taxes
9%
$432
Home Insurance
6%
$312
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554