Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.01% first-year return on $198k initial cash invested.
-0.01%
Cash On Cash
7.05%
Cap Rate
1.08
DSCR
$9,486
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,486 income − $9,488 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,486
Total Expenses
$9,488
Mortgage P&I
49%
$4,673
Property Taxes
9%
$868
Home Insurance
3%
$312
HOA
4%
$411
Property Management
12%
$1,138
CapEx
4%
$379
Vacancy
3%
$285
Maintenance
4%
$379
Other
11%
$1,043