Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.58% first-year return on $199k initial cash invested.
-10.58%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$5,524
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,524 income − $7,280 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,626
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,524
Total Expenses
$7,280
Mortgage P&I
81%
$4,451
Property Taxes
12%
$644
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608