Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $199k initial cash invested.
-8.21%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$6,014
Rent
-$1,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,014 income − $7,375 expenses = $1,361 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,014
Total Expenses
$7,375
Mortgage P&I
70%
$4,207
Property Taxes
13%
$811
Home Insurance
5%
$311
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662