Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.61% first-year return on $199k initial cash invested.
-11.61%
Cash On Cash
4.22%
Cap Rate
0.65
DSCR
$6,434
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,434 income − $8,360 expenses = $1,926 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,621
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,434
Total Expenses
$8,360
Mortgage P&I
73%
$4,704
Property Taxes
12%
$771
Home Insurance
5%
$310
HOA
6%
$388
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708