Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.15% first-year return on $199k initial cash invested.
-16.15%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$3,429
Rent
-$2,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,429 income − $6,111 expenses = $2,682 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%
$8,630
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$6,111
Mortgage P&I
126%
$4,329
Property Taxes
9%
$302
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377