Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $199k initial cash invested.
-11.02%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$4,766
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,766 income − $6,597 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,766
Total Expenses
$6,597
Mortgage P&I
91%
$4,327
Property Taxes
7%
$334
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524