Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.33% first-year return on $199k initial cash invested.
-9.33%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$6,226
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,226 income − $7,777 expenses = $1,551 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,638
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,226
Total Expenses
$7,777
Mortgage P&I
70%
$4,371
Property Taxes
13%
$783
Home Insurance
5%
$306
HOA
3%
$200
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685