Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.07% first-year return on $199k initial cash invested.
-14.07%
Cash On Cash
3.7%
Cap Rate
0.56
DSCR
$5,418
Rent
-$2,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,418 income − $7,747 expenses = $2,329 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,418
Total Expenses
$7,747
Mortgage P&I
88%
$4,765
Property Taxes
15%
$838
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596