Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.77% first-year return on $199k initial cash invested.
-14.77%
Cash On Cash
3.56%
Cap Rate
0.53
DSCR
$5,283
Rent
-$2,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $7,728 expenses = $2,445 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$7,728
Mortgage P&I
91%
$4,786
Property Taxes
16%
$846
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581