Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $199k initial cash invested.
-7.03%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$6,207
Rent
-$1,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,207 income − $7,376 expenses = $1,169 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,639
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,207
Total Expenses
$7,376
Mortgage P&I
69%
$4,276
Property Taxes
10%
$642
Home Insurance
5%
$308
HOA
1%
$40
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683