Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $199k initial cash invested.
-11.93%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$4,419
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $6,398 expenses = $1,979 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,621
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$6,398
Mortgage P&I
97%
$4,299
Property Taxes
6%
$281
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486