Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.64% first-year return on $198k initial cash invested.
-11.64%
Cash On Cash
4.01%
Cap Rate
0.63
DSCR
$6,026
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,026 income − $7,952 expenses = $1,926 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,594
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,026
Total Expenses
$7,952
Mortgage P&I
76%
$4,558
Property Taxes
14%
$839
Home Insurance
5%
$306
HOA
3%
$200
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663