Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.84% first-year return on $198k initial cash invested.
-19.84%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$4,988
Rent
-$3,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $8,269 expenses = $3,281 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,593
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$8,269
Mortgage P&I
85%
$4,233
Property Taxes
41%
$2,032
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549