Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.73% first-year return on $198k initial cash invested.
-16.73%
Cash On Cash
2.92%
Cap Rate
0.45
DSCR
$4,776
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $7,543 expenses = $2,767 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,593
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$7,543
Mortgage P&I
98%
$4,670
Property Taxes
18%
$853
Home Insurance
6%
$306
HOA
2%
$91
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525