Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.18% first-year return on $199k initial cash invested.
-15.18%
Cash On Cash
2.91%
Cap Rate
0.47
DSCR
$4,630
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $7,148 expenses = $2,518 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,630
Total Expenses
$7,148
Mortgage P&I
96%
$4,427
Property Taxes
18%
$846
Home Insurance
7%
$301
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509