Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8% first-year return on $198k initial cash invested.
-8%
Cash On Cash
4.84%
Cap Rate
0.76
DSCR
$6,136
Rent
-$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,136 income − $7,459 expenses = $1,323 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,136
Total Expenses
$7,459
Mortgage P&I
74%
$4,542
Property Taxes
9%
$522
Home Insurance
5%
$310
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675