Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.42% first-year return on $198k initial cash invested.
-15.42%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$3,486
Rent
-$2,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $6,036 expenses = $2,550 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$6,036
Mortgage P&I
124%
$4,339
Property Taxes
6%
$212
Home Insurance
9%
$301
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383