Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $198k initial cash invested.
-9.78%
Cash On Cash
4.12%
Cap Rate
0.67
DSCR
$4,832
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $6,442 expenses = $1,610 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,553
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$6,442
Mortgage P&I
90%
$4,352
Property Taxes
3%
$134
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532