Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.02% first-year return on $199k initial cash invested.
-2.02%
Cash On Cash
5.88%
Cap Rate
0.99
DSCR
$7,726
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,726 income − $8,061 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,597
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,726
Total Expenses
$8,061
Mortgage P&I
55%
$4,241
Property Taxes
10%
$750
Home Insurance
4%
$315
HOA
2%
$128
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$850