Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.04% first-year return on $199k initial cash invested.
-9.04%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$5,832
Rent
-$1,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,832 income − $7,335 expenses = $1,503 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,640
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,832
Total Expenses
$7,335
Mortgage P&I
73%
$4,275
Property Taxes
14%
$801
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642