Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.42% first-year return on $199k initial cash invested.
-9.42%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$4,866
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $6,431 expenses = $1,565 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,866
Total Expenses
$6,431
Mortgage P&I
89%
$4,323
Property Taxes
1%
$38
Home Insurance
6%
$315
HOA
2%
$100
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535