Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.46% first-year return on $199k initial cash invested.
-9.46%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$5,594
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,594 income − $7,164 expenses = $1,570 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,623
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,594
Total Expenses
$7,164
Mortgage P&I
76%
$4,277
Property Taxes
12%
$685
Home Insurance
5%
$300
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615