Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $199k initial cash invested.
-5.45%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$7,028
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,028 income − $7,933 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,028
Total Expenses
$7,933
Mortgage P&I
62%
$4,366
Property Taxes
12%
$867
Home Insurance
4%
$311
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773