Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.8% first-year return on $198k initial cash invested.
-10.8%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$5,592
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $7,375 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,578
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,592
Total Expenses
$7,375
Mortgage P&I
77%
$4,289
Property Taxes
10%
$548
Home Insurance
6%
$313
HOA
6%
$323
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615