Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $199k initial cash invested.
-6.43%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$5,890
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,890 income − $6,956 expenses = $1,066 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,612
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,890
Total Expenses
$6,956
Mortgage P&I
72%
$4,233
Property Taxes
7%
$413
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648