Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.38% first-year return on $199k initial cash invested.
-7.38%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$5,916
Rent
-$1,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,916 income − $7,140 expenses = $1,224 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,622
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,916
Total Expenses
$7,140
Mortgage P&I
73%
$4,328
Property Taxes
8%
$499
Home Insurance
5%
$301
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651