Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.63% first-year return on $199k initial cash invested.
-19.63%
Cash On Cash
2.21%
Cap Rate
0.34
DSCR
$2,817
Rent
-$3,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $6,065 expenses = $3,248 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$6,065
Mortgage P&I
168%
$4,719
Property Taxes
3%
$86
Home Insurance
11%
$301
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310