Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.12% first-year return on $199k initial cash invested.
-3.12%
Cash On Cash
5.65%
Cap Rate
0.95
DSCR
$7,407
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,407 income − $7,924 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,617
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,407
Total Expenses
$7,924
Mortgage P&I
58%
$4,280
Property Taxes
6%
$443
Home Insurance
4%
$273
HOA
6%
$410
Property Management
12%
$889
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$815