Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.11% first-year return on $199k initial cash invested.
-6.11%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$6,412
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,412 income − $7,428 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,412
Total Expenses
$7,428
Mortgage P&I
67%
$4,272
Property Taxes
10%
$670
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705