Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.54% first-year return on $189k initial cash invested.
-0.54%
Cash On Cash
6.23%
Cap Rate
1.05
DSCR
$7,089
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,089 income − $7,174 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,129
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,089
Total Expenses
$7,174
Mortgage P&I
57%
$4,024
Property Taxes
6%
$440
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780