Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $199k initial cash invested.
-9.72%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$4,941
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,941 income − $6,552 expenses = $1,611 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,609
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,941
Total Expenses
$6,552
Mortgage P&I
86%
$4,245
Property Taxes
4%
$222
Home Insurance
6%
$310
HOA
2%
$94
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544