Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.92% first-year return on $197k initial cash invested.
-4.92%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$5,938
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,938 income − $6,746 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,938
Total Expenses
$6,746
Mortgage P&I
73%
$4,337
Property Taxes
1%
$74
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$653