Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.18% first-year return on $199k initial cash invested.
-11.18%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$4,980
Rent
-$1,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,980 income − $6,837 expenses = $1,857 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
$4,980
Total Expenses
$6,837
Mortgage P&I
87%
$4,347
Property Taxes
3%
$147
Home Insurance
6%
$315
HOA
7%
$335
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548