Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.85% first-year return on $199k initial cash invested.
-12.85%
Cash On Cash
3.58%
Cap Rate
0.57
DSCR
$5,085
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,085 income − $7,217 expenses = $2,132 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,085
Total Expenses
$7,217
Mortgage P&I
89%
$4,501
Property Taxes
11%
$565
Home Insurance
6%
$313
HOA
2%
$110
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559