Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.54% first-year return on $198k initial cash invested.
-6.54%
Cash On Cash
5.04%
Cap Rate
0.81
DSCR
$6,388
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,388 income − $7,469 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,595
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,388
Total Expenses
$7,469
Mortgage P&I
69%
$4,435
Property Taxes
8%
$506
Home Insurance
5%
$310
HOA
1%
$44
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703