Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $198k initial cash invested.
-7.19%
Cash On Cash
5.19%
Cap Rate
0.8
DSCR
$6,908
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,908 income − $8,095 expenses = $1,187 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,908
Total Expenses
$8,095
Mortgage P&I
67%
$4,620
Property Taxes
12%
$829
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760