Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.93% first-year return on $199k initial cash invested.
-3.93%
Cash On Cash
5.37%
Cap Rate
0.91
DSCR
$6,670
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,670 income − $7,323 expenses = $653 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,633
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,670
Total Expenses
$7,323
Mortgage P&I
64%
$4,251
Property Taxes
8%
$510
Home Insurance
4%
$294
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734