Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.77% first-year return on $199k initial cash invested.
-18.77%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,909
Rent
-$3,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $7,017 expenses = $3,108 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
$3,909
Total Expenses
$7,017
Mortgage P&I
112%
$4,384
Property Taxes
23%
$883
Home Insurance
8%
$315
HOA
3%
$107
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430