Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $199k initial cash invested.
-10.21%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$5,116
Rent
-$1,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,116 income − $6,807 expenses = $1,691 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,609
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,116
Total Expenses
$6,807
Mortgage P&I
85%
$4,329
Property Taxes
8%
$433
Home Insurance
6%
$305
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563