Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $198k initial cash invested.
-12.7%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$5,104
Rent
-$2,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,104 income − $7,195 expenses = $2,091 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,104
Total Expenses
$7,195
Mortgage P&I
85%
$4,334
Property Taxes
16%
$824
Home Insurance
6%
$303
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561