Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $199k initial cash invested.
-8.27%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$5,871
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,871 income − $7,240 expenses = $1,369 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,605
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,871
Total Expenses
$7,240
Mortgage P&I
75%
$4,392
Property Taxes
6%
$350
Home Insurance
5%
$301
HOA
3%
$200
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646