Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $198k initial cash invested.
-7.52%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$5,931
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,931 income − $7,171 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,562
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,931
Total Expenses
$7,171
Mortgage P&I
72%
$4,273
Property Taxes
9%
$536
Home Insurance
5%
$306
HOA
1%
$40
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652