Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.91% first-year return on $199k initial cash invested.
-17.91%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,093
Rent
-$2,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $6,059 expenses = $2,966 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$6,059
Mortgage P&I
138%
$4,264
Property Taxes
14%
$428
Home Insurance
10%
$315
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340