Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.87% first-year return on $199k initial cash invested.
-7.87%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$6,303
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,303 income − $7,605 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,303
Total Expenses
$7,605
Mortgage P&I
70%
$4,420
Property Taxes
12%
$737
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693