Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.31% first-year return on $198k initial cash invested.
-17.31%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,090
Rent
-$2,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $5,945 expenses = $2,855 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$5,945
Mortgage P&I
138%
$4,264
Property Taxes
9%
$279
Home Insurance
11%
$350
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340