Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.19% first-year return on $199k initial cash invested.
-19.19%
Cash On Cash
2.04%
Cap Rate
0.32
DSCR
$2,798
Rent
-$3,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $5,974 expenses = $3,176 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%
$8,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$5,974
Mortgage P&I
162%
$4,527
Property Taxes
7%
$194
Home Insurance
11%
$301
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308