Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $198k initial cash invested.
-12.34%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$4,492
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $6,532 expenses = $2,040 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,593
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$6,532
Mortgage P&I
98%
$4,415
Property Taxes
6%
$278
Home Insurance
7%
$311
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494