Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.97% first-year return on $199k initial cash invested.
-7.97%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$5,154
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,154
Total Expenses
$6,473
Mortgage P&I
83%
$4,269
Property Taxes
3%
$151
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567