Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.19% first-year return on $199k initial cash invested.
-12.19%
Cash On Cash
4.08%
Cap Rate
0.62
DSCR
$5,847
Rent
-$2,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $7,870 expenses = $2,023 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,847
Total Expenses
$7,870
Mortgage P&I
81%
$4,722
Property Taxes
15%
$863
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643