Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.94% first-year return on $199k initial cash invested.
-19.94%
Cash On Cash
1.9%
Cap Rate
0.3
DSCR
$3,664
Rent
-$3,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $6,969 expenses = $3,305 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,614
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$6,969
Mortgage P&I
123%
$4,522
Property Taxes
24%
$885
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403