Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $199k initial cash invested.
-10.26%
Cash On Cash
4.73%
Cap Rate
0.71
DSCR
$8,072
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,072 income − $9,773 expenses = $1,701 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,612
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,072
Total Expenses
$9,773
Mortgage P&I
59%
$4,772
Property Taxes
11%
$858
Home Insurance
4%
$308
HOA
14%
$1,090
Property Management
12%
$969
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$888