Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.78% first-year return on $199k initial cash invested.
-16.78%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$4,434
Rent
-$2,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $7,210 expenses = $2,776 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,434
Total Expenses
$7,210
Mortgage P&I
102%
$4,541
Property Taxes
19%
$847
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488