Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.71% first-year return on $199k initial cash invested.
-7.71%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$5,895
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,895 income − $7,171 expenses = $1,276 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,604
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,895
Total Expenses
$7,171
Mortgage P&I
74%
$4,359
Property Taxes
9%
$502
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648