Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $198k initial cash invested.
-6.9%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$6,880
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,880 income − $8,016 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,880
Total Expenses
$8,016
Mortgage P&I
62%
$4,241
Property Taxes
16%
$1,121
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757