Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.12% first-year return on $198k initial cash invested.
-13.12%
Cash On Cash
3.84%
Cap Rate
0.59
DSCR
$5,505
Rent
-$2,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,505 income − $7,672 expenses = $2,167 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,582
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,505
Total Expenses
$7,672
Mortgage P&I
85%
$4,694
Property Taxes
14%
$794
Home Insurance
6%
$312
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606