Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.84% first-year return on $199k initial cash invested.
-10.84%
Cash On Cash
4.03%
Cap Rate
0.64
DSCR
$4,762
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,762 income − $6,556 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,762
Total Expenses
$6,556
Mortgage P&I
94%
$4,490
Property Taxes
3%
$147
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524