Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.76% first-year return on $198k initial cash invested.
-15.76%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$4,539
Rent
-$2,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,539 income − $7,145 expenses = $2,606 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,539
Total Expenses
$7,145
Mortgage P&I
94%
$4,283
Property Taxes
22%
$1,003
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499