Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.83% first-year return on $198k initial cash invested.
-19.83%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$2,622
Rent
-$3,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $5,898 expenses = $3,276 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%
$8,585
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$5,898
Mortgage P&I
162%
$4,238
Property Taxes
18%
$468
Home Insurance
11%
$300
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288