Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.78% first-year return on $199k initial cash invested.
-10.78%
Cash On Cash
4.4%
Cap Rate
0.67
DSCR
$6,291
Rent
-$1,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,291 income − $8,081 expenses = $1,790 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
7.2%
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
$6,291
Total Expenses
$8,081
Mortgage P&I
75%
$4,705
Property Taxes
14%
$880
Home Insurance
5%
$315
HOA
1%
$41
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692