Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.02% first-year return on $199k initial cash invested.
-5.02%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$6,840
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,840 income − $7,672 expenses = $832 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%
$8,620
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,840
Total Expenses
$7,672
Mortgage P&I
63%
$4,311
Property Taxes
11%
$722
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$752