Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.23% first-year return on $198k initial cash invested.
-13.23%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$5,100
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $7,282 expenses = $2,182 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,100
Total Expenses
$7,282
Mortgage P&I
86%
$4,382
Property Taxes
17%
$860
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561