Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.34% first-year return on $198k initial cash invested.
-15.34%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$4,404
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $6,940 expenses = $2,536 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%
$8,588
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$6,940
Mortgage P&I
97%
$4,260
Property Taxes
19%
$852
Home Insurance
7%
$313
HOA
0%
$19
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484