Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $196k initial cash invested.
-4.26%
Cash On Cash
5.26%
Cap Rate
0.89
DSCR
$6,138
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,138 income − $6,833 expenses = $695 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,138
Total Expenses
$6,833
Mortgage P&I
68%
$4,155
Property Taxes
5%
$293
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675