Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.53% first-year return on $199k initial cash invested.
-4.53%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$6,465
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,465 income − $7,218 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,465
Total Expenses
$7,218
Mortgage P&I
67%
$4,322
Property Taxes
6%
$373
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711