Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.98% first-year return on $198k initial cash invested.
-15.98%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$4,220
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $6,852 expenses = $2,632 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,557
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$6,852
Mortgage P&I
104%
$4,376
Property Taxes
13%
$552
Home Insurance
7%
$306
HOA
4%
$183
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464