Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.03% first-year return on $199k initial cash invested.
-3.03%
Cash On Cash
5.43%
Cap Rate
0.95
DSCR
$7,268
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,640
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,268
Total Expenses
$7,771
Mortgage P&I
57%
$4,125
Property Taxes
10%
$698
Home Insurance
4%
$302
HOA
2%
$175
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799