Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.6% first-year return on $199k initial cash invested.
-10.6%
Cash On Cash
4.06%
Cap Rate
0.65
DSCR
$5,468
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,468 income − $7,226 expenses = $1,758 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,618
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$7,226
Mortgage P&I
81%
$4,452
Property Taxes
10%
$530
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601