Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $199k initial cash invested.
-9.7%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$5,972
Rent
-$1,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,972 income − $7,581 expenses = $1,609 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,617
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,972
Total Expenses
$7,581
Mortgage P&I
73%
$4,368
Property Taxes
15%
$879
Home Insurance
5%
$303
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657