Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.59% first-year return on $199k initial cash invested.
-12.59%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$5,001
Rent
-$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,001 income − $7,086 expenses = $2,085 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,603
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,001
Total Expenses
$7,086
Mortgage P&I
86%
$4,300
Property Taxes
16%
$780
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550